Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.18% first-year return on $62,100 initial cash invested.
-14.18%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$1,597
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,597 income − $2,331 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,597
Total Expenses
$2,331
Mortgage P&I
69%
$1,096
Property Taxes
25%
$394
Home Insurance
5%
$74
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$399