Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.97% first-year return on $62,100 initial cash invested.
-4.97%
Cash On Cash
5.57%
Cap Rate
0.85
DSCR
$2,149
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $2,406 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,149
Total Expenses
$2,406
Mortgage P&I
53%
$1,146
Property Taxes
7%
$155
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537