Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.21% first-year return on $60,420 initial cash invested.
-1.21%
Cash On Cash
6.64%
Cap Rate
1.04
DSCR
$2,579
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,579 income − $2,640 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,579
Total Expenses
$2,640
Mortgage P&I
42%
$1,075
Property Taxes
10%
$256
Home Insurance
3%
$71
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645