Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.1% first-year return on $64,053 initial cash invested.
-7.1%
Cash On Cash
4.81%
Cap Rate
0.75
DSCR
$2,133
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $2,512 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,053
Downpayment
20%
$43,860
Closing costs
1%
$2,193
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,133
Total Expenses
$2,512
Mortgage P&I
55%
$1,173
Property Taxes
11%
$236
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533