Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $62,163 initial cash invested.
-12.12%
Cash On Cash
3.29%
Cap Rate
0.51
DSCR
$1,705
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,705 income − $2,333 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,163
Downpayment
20%
$42,060
Closing costs
1%
$2,103
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,705
Total Expenses
$2,333
Mortgage P&I
67%
$1,137
Property Taxes
18%
$303
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426