Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.43% first-year return on $62,499 initial cash invested.
-6.43%
Cash On Cash
5.15%
Cap Rate
0.8
DSCR
$2,542
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $2,877 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,499
Downpayment
20%
$42,380
Closing costs
1%
$2,119
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$2,877
Mortgage P&I
45%
$1,142
Property Taxes
8%
$214
Home Insurance
3%
$84
HOA
9%
$216
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636