Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.4% first-year return on $62,205 initial cash invested.
-5.4%
Cash On Cash
5.11%
Cap Rate
0.82
DSCR
$2,076
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,205
Downpayment
20%
$42,100
Closing costs
1%
$2,105
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,076
Total Expenses
$2,356
Mortgage P&I
53%
$1,093
Property Taxes
9%
$194
Home Insurance
4%
$73
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$519