Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.64% first-year return on $63,129 initial cash invested.
-2.64%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$2,318
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,457 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,318
Total Expenses
$2,457
Mortgage P&I
46%
$1,074
Property Taxes
8%
$194
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580