Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.46% first-year return on $63,129 initial cash invested.
-3.46%
Cash On Cash
5.84%
Cap Rate
0.92
DSCR
$2,176
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $2,358 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,176
Total Expenses
$2,358
Mortgage P&I
52%
$1,140
Property Taxes
5%
$99
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544