Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.5% first-year return on $62,100 initial cash invested.
-0.5%
Cash On Cash
7.13%
Cap Rate
1.08
DSCR
$2,906
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $2,932 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$2,932
Mortgage P&I
40%
$1,158
Property Taxes
10%
$300
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726