Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.01% first-year return on $63,150 initial cash invested.
-7.01%
Cash On Cash
4.6%
Cap Rate
0.74
DSCR
$1,901
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,901 income − $2,270 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,901
Total Expenses
$2,270
Mortgage P&I
59%
$1,117
Property Taxes
9%
$166
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475