Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.84% first-year return on $62,079 initial cash invested.
-1.84%
Cash On Cash
6.48%
Cap Rate
1.01
DSCR
$2,661
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,756 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,756
Mortgage P&I
42%
$1,122
Property Taxes
11%
$284
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665