Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.49% first-year return on $63,150 initial cash invested.
-5.49%
Cash On Cash
5.22%
Cap Rate
0.82
DSCR
$2,165
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $2,454 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,165
Total Expenses
$2,454
Mortgage P&I
53%
$1,137
Property Taxes
9%
$192
Home Insurance
3%
$75
HOA
0%
$10
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541