Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.77% first-year return on $62,436 initial cash invested.
-4.77%
Cash On Cash
5.57%
Cap Rate
0.86
DSCR
$2,297
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $2,545 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,436
Downpayment
20%
$42,320
Closing costs
1%
$2,116
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,297
Total Expenses
$2,545
Mortgage P&I
50%
$1,138
Property Taxes
10%
$227
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574