Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.36% first-year return on $62,436 initial cash invested.
-2.36%
Cash On Cash
6.06%
Cap Rate
0.98
DSCR
$2,448
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $2,571 expenses = $123 out of pocket
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
$2,448
Total Expenses
$2,571
Mortgage P&I
45%
$1,093
Property Taxes
9%
$222
Home Insurance
3%
$77
HOA
0%
$4
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612