Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.7% first-year return on $62,646 initial cash invested.
-18.7%
Cash On Cash
1.44%
Cap Rate
0.21
DSCR
$859
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$859 income − $1,835 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,646
Downpayment
20%
$42,520
Closing costs
1%
$2,126
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$859
Total Expenses
$1,835
Mortgage P&I
139%
$1,198
Property Taxes
17%
$148
Home Insurance
9%
$77
HOA
0%
$0
Property Management
15%
$129
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$215