Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.13% first-year return on $62,100 initial cash invested.
-31.13%
Cash On Cash
-3.05%
Cap Rate
-0.5
DSCR
$0
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,611 expenses = $1,611 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,611
Mortgage P&I
10770000%
$1,077
Property Taxes
4600000%
$460
Home Insurance
740000%
$74
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0