Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.73% first-year return on $63,150 initial cash invested.
-6.73%
Cash On Cash
4.89%
Cap Rate
0.76
DSCR
$1,786
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $2,140 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,786
Total Expenses
$2,140
Mortgage P&I
65%
$1,159
Property Taxes
3%
$50
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446