Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.42% first-year return on $63,129 initial cash invested.
-0.42%
Cash On Cash
7.17%
Cap Rate
1.07
DSCR
$2,535
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $2,557 expenses = $22 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
$2,535
Total Expenses
$2,557
Mortgage P&I
48%
$1,205
Property Taxes
2%
$61
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634