Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6% first-year return on $63,234 initial cash invested.
-6%
Cash On Cash
5%
Cap Rate
0.79
DSCR
$1,915
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $2,231 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,234
Downpayment
20%
$43,080
Closing costs
1%
$2,154
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,915
Total Expenses
$2,231
Mortgage P&I
59%
$1,136
Property Taxes
5%
$98
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479