Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.12% first-year return on $63,108 initial cash invested.
-3.12%
Cash On Cash
5.93%
Cap Rate
0.94
DSCR
$2,431
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,431 income − $2,595 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,108
Downpayment
20%
$42,960
Closing costs
1%
$2,148
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,431
Total Expenses
$2,595
Mortgage P&I
46%
$1,128
Property Taxes
9%
$225
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608