Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.85% first-year return on $63,969 initial cash invested.
-12.85%
Cash On Cash
2.94%
Cap Rate
0.46
DSCR
$1,534
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,534 income − $2,219 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,969
Downpayment
20%
$43,780
Closing costs
1%
$2,189
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,534
Total Expenses
$2,219
Mortgage P&I
76%
$1,161
Property Taxes
16%
$243
Home Insurance
5%
$79
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$384