Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.04% first-year return on $62,583 initial cash invested.
-11.04%
Cash On Cash
3.91%
Cap Rate
0.58
DSCR
$1,690
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,690 income − $2,266 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,583
Downpayment
20%
$42,460
Closing costs
1%
$2,123
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,690
Total Expenses
$2,266
Mortgage P&I
71%
$1,200
Property Taxes
11%
$180
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422