Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.17% first-year return on $62,037 initial cash invested.
-0.17%
Cash On Cash
7.09%
Cap Rate
1.08
DSCR
$2,589
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $2,598 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,037
Downpayment
20%
$41,940
Closing costs
1%
$2,097
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$2,598
Mortgage P&I
44%
$1,144
Property Taxes
5%
$132
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647