Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.46% first-year return on $63,150 initial cash invested.
-0.46%
Cash On Cash
6.85%
Cap Rate
1.07
DSCR
$2,714
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $2,738 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,714
Total Expenses
$2,738
Mortgage P&I
42%
$1,143
Property Taxes
8%
$215
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678