Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.54% first-year return on $62,016 initial cash invested.
-21.54%
Cash On Cash
0.42%
Cap Rate
0.06
DSCR
$1,073
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,073 income − $2,186 expenses = $1,113 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,016
Downpayment
20%
$41,920
Closing costs
1%
$2,096
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,073
Total Expenses
$2,186
Mortgage P&I
107%
$1,144
Property Taxes
36%
$389
Home Insurance
7%
$70
HOA
6%
$68
Property Management
15%
$161
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$268