Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.07% first-year return on $62,499 initial cash invested.
-7.07%
Cash On Cash
4.94%
Cap Rate
0.76
DSCR
$2,476
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $2,844 expenses = $368 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
$2,476
Total Expenses
$2,844
Mortgage P&I
46%
$1,142
Property Taxes
9%
$214
Home Insurance
3%
$84
HOA
9%
$216
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619