Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.55% first-year return on $64,074 initial cash invested.
-2.55%
Cash On Cash
6.55%
Cap Rate
0.99
DSCR
$3,189
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $3,325 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,074
Downpayment
20%
$43,880
Closing costs
1%
$2,194
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$3,325
Mortgage P&I
38%
$1,206
Property Taxes
16%
$509
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797