Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.29% first-year return on $63,066 initial cash invested.
-7.29%
Cash On Cash
4.73%
Cap Rate
0.74
DSCR
$2,261
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,261 income − $2,644 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,066
Downpayment
20%
$42,920
Closing costs
1%
$2,146
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,261
Total Expenses
$2,644
Mortgage P&I
50%
$1,139
Property Taxes
16%
$355
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565