Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.83% first-year return on $63,234 initial cash invested.
-2.83%
Cash On Cash
6.35%
Cap Rate
0.96
DSCR
$2,638
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,638 income − $2,787 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,234
Downpayment
20%
$43,080
Closing costs
1%
$2,154
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,638
Total Expenses
$2,787
Mortgage P&I
45%
$1,182
Property Taxes
10%
$257
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660