Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4% first-year return on $62,079 initial cash invested.
-4%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$2,287
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $2,494 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,287
Total Expenses
$2,494
Mortgage P&I
47%
$1,066
Property Taxes
12%
$263
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$572