Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.11% first-year return on $61,050 initial cash invested.
-6.11%
Cash On Cash
4.97%
Cap Rate
0.8
DSCR
$2,380
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $2,691 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$2,691
Mortgage P&I
45%
$1,065
Property Taxes
17%
$412
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595