Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.9% first-year return on $62,394 initial cash invested.
-0.9%
Cash On Cash
6.37%
Cap Rate
1.04
DSCR
$2,247
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $2,294 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,394
Downpayment
20%
$42,280
Closing costs
1%
$2,114
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$2,294
Mortgage P&I
48%
$1,079
Property Taxes
3%
$61
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562