Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.67% first-year return on $62,814 initial cash invested.
-6.67%
Cash On Cash
4.99%
Cap Rate
0.77
DSCR
$2,154
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,154 income − $2,503 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,814
Downpayment
20%
$42,680
Closing costs
1%
$2,134
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,154
Total Expenses
$2,503
Mortgage P&I
53%
$1,150
Property Taxes
11%
$245
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538