Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.08% first-year return on $61,995 initial cash invested.
-10.08%
Cash On Cash
3.63%
Cap Rate
0.58
DSCR
$1,366
Rent
-$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,366 income − $1,887 expenses = $521 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,995
Downpayment
20%
$41,900
Closing costs
1%
$2,095
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,366
Total Expenses
$1,887
Mortgage P&I
80%
$1,099
Property Taxes
4%
$56
Home Insurance
5%
$75
HOA
0%
$0
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342