Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.19% first-year return on $63,696 initial cash invested.
-12.19%
Cash On Cash
3.27%
Cap Rate
0.5
DSCR
$1,604
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,604 income − $2,251 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,696
Downpayment
20%
$43,520
Closing costs
1%
$2,176
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,604
Total Expenses
$2,251
Mortgage P&I
73%
$1,176
Property Taxes
14%
$228
Home Insurance
5%
$77
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$401