Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.08% first-year return on $61,911 initial cash invested.
-0.08%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$2,986
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $2,990 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,911
Downpayment
20%
$41,820
Closing costs
1%
$2,091
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$2,990
Mortgage P&I
36%
$1,074
Property Taxes
13%
$382
Home Insurance
3%
$75
HOA
1%
$27
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746