Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.63% first-year return on $63,150 initial cash invested.
-0.63%
Cash On Cash
6.73%
Cap Rate
1.05
DSCR
$2,368
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $2,401 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,368
Total Expenses
$2,401
Mortgage P&I
48%
$1,144
Property Taxes
2%
$45
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592