Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.73% first-year return on $63,150 initial cash invested.
-1.73%
Cash On Cash
6.12%
Cap Rate
1.03
DSCR
$2,992
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,992
Total Expenses
$3,083
Mortgage P&I
36%
$1,068
Property Taxes
17%
$503
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748