Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.17% first-year return on $63,150 initial cash invested.
-2.17%
Cash On Cash
6.17%
Cap Rate
1
DSCR
$2,839
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $2,953 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,839
Total Expenses
$2,953
Mortgage P&I
39%
$1,106
Property Taxes
14%
$408
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710