Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.65% first-year return on $63,129 initial cash invested.
-26.65%
Cash On Cash
-0.97%
Cap Rate
-0.14
DSCR
$617
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$617 income − $2,019 expenses = $1,402 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.5%
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
$617
Total Expenses
$2,019
Mortgage P&I
195%
$1,203
Property Taxes
66%
$406
Home Insurance
12%
$75
HOA
6%
$38
Property Management
15%
$93
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$154