Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.04% first-year return on $62,436 initial cash invested.
-1.04%
Cash On Cash
6.5%
Cap Rate
1.04
DSCR
$2,585
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,585 income − $2,639 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,436
Downpayment
20%
$42,320
Closing costs
1%
$2,116
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,585
Total Expenses
$2,639
Mortgage P&I
42%
$1,098
Property Taxes
9%
$226
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646