Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.93% first-year return on $63,150 initial cash invested.
-10.93%
Cash On Cash
3.59%
Cap Rate
0.56
DSCR
$1,529
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,529 income − $2,104 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,529
Total Expenses
$2,104
Mortgage P&I
76%
$1,157
Property Taxes
9%
$139
Home Insurance
5%
$75
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382