Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.62% first-year return on $63,864 initial cash invested.
-9.62%
Cash On Cash
4.18%
Cap Rate
0.66
DSCR
$2,870
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $3,382 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,864
Downpayment
20%
$43,680
Closing costs
1%
$2,184
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$3,382
Mortgage P&I
40%
$1,158
Property Taxes
14%
$398
Home Insurance
3%
$88
HOA
13%
$360
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718