Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.15% first-year return on $62,436 initial cash invested.
-4.15%
Cash On Cash
5.49%
Cap Rate
0.89
DSCR
$2,270
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,436
Downpayment
20%
$42,320
Closing costs
1%
$2,116
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$2,486
Mortgage P&I
48%
$1,093
Property Taxes
10%
$222
Home Insurance
3%
$77
HOA
0%
$4
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568