Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.49% first-year return on $63,675 initial cash invested.
-3.49%
Cash On Cash
5.91%
Cap Rate
0.92
DSCR
$2,444
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $2,629 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,675
Downpayment
20%
$43,500
Closing costs
1%
$2,175
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$2,629
Mortgage P&I
47%
$1,159
Property Taxes
9%
$218
Home Insurance
3%
$78
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611