Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.41% first-year return on $62,247 initial cash invested.
-4.41%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$2,065
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $2,294 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,247
Downpayment
20%
$42,140
Closing costs
1%
$2,107
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,065
Total Expenses
$2,294
Mortgage P&I
51%
$1,061
Property Taxes
8%
$161
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516