Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.27% first-year return on $63,045 initial cash invested.
-3.27%
Cash On Cash
5.96%
Cap Rate
0.93
DSCR
$2,352
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $2,524 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,045
Downpayment
20%
$42,900
Closing costs
1%
$2,145
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$2,524
Mortgage P&I
49%
$1,143
Property Taxes
7%
$170
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588