Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.25% first-year return on $62,562 initial cash invested.
-0.25%
Cash On Cash
6.24%
Cap Rate
1.08
DSCR
$2,396
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $2,409 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,396
Total Expenses
$2,409
Mortgage P&I
43%
$1,020
Property Taxes
5%
$120
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599