Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.26% first-year return on $63,885 initial cash invested.
-1.26%
Cash On Cash
6.88%
Cap Rate
1.04
DSCR
$2,820
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $2,887 expenses = $67 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,885
Downpayment
20%
$43,700
Closing costs
1%
$2,185
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$2,887
Mortgage P&I
43%
$1,207
Property Taxes
9%
$250
Home Insurance
3%
$76
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705