Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.2% first-year return on $62,373 initial cash invested.
-18.2%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$480
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$480 income − $1,426 expenses = $946 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,373
Downpayment
20%
$42,260
Closing costs
1%
$2,113
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$480
Total Expenses
$1,426
Mortgage P&I
225%
$1,082
Property Taxes
8%
$39
Home Insurance
16%
$75
HOA
0%
$0
Property Management
15%
$72
CapEx
4%
$19
Vacancy
0%
$0
Maintenance
4%
$19
Other
25%
$120