Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.4% first-year return on $61,911 initial cash invested.
-1.4%
Cash On Cash
6.5%
Cap Rate
1.02
DSCR
$2,289
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,361 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,911
Downpayment
20%
$41,820
Closing costs
1%
$2,091
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$2,361
Mortgage P&I
49%
$1,112
Property Taxes
3%
$70
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572