Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.85% first-year return on $62,226 initial cash invested.
-2.85%
Cash On Cash
6.08%
Cap Rate
0.96
DSCR
$2,523
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $2,671 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$2,671
Mortgage P&I
44%
$1,114
Property Taxes
11%
$269
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631