Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.71% first-year return on $62,457 initial cash invested.
-3.71%
Cash On Cash
5.71%
Cap Rate
0.91
DSCR
$2,367
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $2,560 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,457
Downpayment
20%
$42,340
Closing costs
1%
$2,117
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$2,560
Mortgage P&I
47%
$1,105
Property Taxes
10%
$239
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592