Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.4% first-year return on $62,100 initial cash invested.
-3.4%
Cash On Cash
5.97%
Cap Rate
0.92
DSCR
$2,080
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $2,256 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,080
Total Expenses
$2,256
Mortgage P&I
55%
$1,137
Property Taxes
2%
$47
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520