Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.38% first-year return on $63,150 initial cash invested.
-3.38%
Cash On Cash
5.93%
Cap Rate
0.93
DSCR
$2,550
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $2,728 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,550
Total Expenses
$2,728
Mortgage P&I
45%
$1,138
Property Taxes
11%
$291
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638