Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.6% first-year return on $60,819 initial cash invested.
-5.6%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$2,347
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $2,631 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,819
Downpayment
20%
$40,780
Closing costs
1%
$2,039
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,347
Total Expenses
$2,631
Mortgage P&I
44%
$1,035
Property Taxes
17%
$406
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587