Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.67% first-year return on $61,134 initial cash invested.
-2.67%
Cash On Cash
5.84%
Cap Rate
0.95
DSCR
$2,136
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $2,272 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,134
Downpayment
20%
$41,080
Closing costs
1%
$2,054
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,136
Total Expenses
$2,272
Mortgage P&I
49%
$1,051
Property Taxes
5%
$109
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534