Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.05% first-year return on $61,449 initial cash invested.
-2.05%
Cash On Cash
6.36%
Cap Rate
0.99
DSCR
$2,451
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $2,556 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,449
Downpayment
20%
$41,380
Closing costs
1%
$2,069
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$2,556
Mortgage P&I
45%
$1,104
Property Taxes
8%
$196
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613