Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.47% first-year return on $62,289 initial cash invested.
-4.47%
Cash On Cash
5.94%
Cap Rate
0.88
DSCR
$2,280
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $2,512 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,289
Downpayment
20%
$42,180
Closing costs
1%
$2,109
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,280
Total Expenses
$2,512
Mortgage P&I
52%
$1,185
Property Taxes
7%
$158
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570