Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16% first-year return on $62,310 initial cash invested.
-16%
Cash On Cash
2.14%
Cap Rate
0.33
DSCR
$1,327
Rent
-$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,327 income − $2,158 expenses = $831 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,327
Total Expenses
$2,158
Mortgage P&I
87%
$1,155
Property Taxes
22%
$289
Home Insurance
6%
$77
HOA
0%
$0
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332