Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.12% first-year return on $61,008 initial cash invested.
-14.12%
Cash On Cash
2.58%
Cap Rate
0.41
DSCR
$1,870
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $2,588 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,008
Downpayment
20%
$40,960
Closing costs
1%
$2,048
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$2,588
Mortgage P&I
58%
$1,083
Property Taxes
29%
$535
Home Insurance
4%
$72
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468