Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.32% first-year return on $63,864 initial cash invested.
-0.32%
Cash On Cash
6.96%
Cap Rate
1.07
DSCR
$2,502
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $2,519 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,502
Total Expenses
$2,519
Mortgage P&I
47%
$1,183
Property Taxes
2%
$56
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626