Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.33% first-year return on $63,129 initial cash invested.
-3.33%
Cash On Cash
5.61%
Cap Rate
0.91
DSCR
$2,007
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $2,182 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,007
Total Expenses
$2,182
Mortgage P&I
55%
$1,099
Property Taxes
2%
$45
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502