Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.28% first-year return on $63,717 initial cash invested.
-4.28%
Cash On Cash
5.57%
Cap Rate
0.89
DSCR
$2,444
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $2,671 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$2,671
Mortgage P&I
47%
$1,139
Property Taxes
12%
$281
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611