Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.98% first-year return on $63,990 initial cash invested.
-3.98%
Cash On Cash
5.68%
Cap Rate
0.9
DSCR
$2,577
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $2,789 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,577
Total Expenses
$2,789
Mortgage P&I
44%
$1,145
Property Taxes
13%
$330
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644