Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.7% first-year return on $62,226 initial cash invested.
-1.7%
Cash On Cash
6.54%
Cap Rate
1.01
DSCR
$2,519
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,519 income − $2,607 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,519
Total Expenses
$2,607
Mortgage P&I
45%
$1,135
Property Taxes
7%
$178
Home Insurance
3%
$75
HOA
0%
$9
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630