Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.27% first-year return on $62,079 initial cash invested.
-0.27%
Cash On Cash
6.6%
Cap Rate
1.09
DSCR
$2,828
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $2,842 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$2,842
Mortgage P&I
37%
$1,055
Property Taxes
13%
$356
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707