Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.62% first-year return on $63,150 initial cash invested.
-10.62%
Cash On Cash
3.87%
Cap Rate
0.59
DSCR
$1,700
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $2,259 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,700
Total Expenses
$2,259
Mortgage P&I
70%
$1,184
Property Taxes
11%
$184
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425