Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.81% first-year return on $63,843 initial cash invested.
-9.81%
Cash On Cash
3.86%
Cap Rate
0.62
DSCR
$2,393
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,393 income − $2,915 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,843
Downpayment
20%
$43,660
Closing costs
1%
$2,183
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,393
Total Expenses
$2,915
Mortgage P&I
47%
$1,128
Property Taxes
23%
$561
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598