Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.8% first-year return on $45,130 initial cash invested.
-18.8%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$1,514
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $2,221 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,130
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$1,514
Total Expenses
$2,221
Mortgage P&I
73%
$1,100
Property Taxes
22%
$340
Home Insurance
4%
$54
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$378