Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.02% first-year return on $61,596 initial cash invested.
-3.02%
Cash On Cash
6.07%
Cap Rate
0.96
DSCR
$2,696
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $2,851 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,596
Downpayment
20%
$41,520
Closing costs
1%
$2,076
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,851
Mortgage P&I
41%
$1,097
Property Taxes
14%
$376
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674