Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.21% first-year return on $63,486 initial cash invested.
-2.21%
Cash On Cash
6.03%
Cap Rate
0.97
DSCR
$2,147
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $2,264 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,486
Downpayment
20%
$43,320
Closing costs
1%
$2,166
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,147
Total Expenses
$2,264
Mortgage P&I
52%
$1,119
Property Taxes
2%
$34
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537