Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.72% first-year return on $62,373 initial cash invested.
-18.72%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$428
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$428 income − $1,401 expenses = $973 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
$428
Total Expenses
$1,401
Mortgage P&I
253%
$1,082
Property Taxes
9%
$39
Home Insurance
18%
$75
HOA
0%
$0
Property Management
15%
$64
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$107