Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.75% first-year return on $64,074 initial cash invested.
-3.75%
Cash On Cash
6.18%
Cap Rate
0.94
DSCR
$3,067
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,067 income − $3,267 expenses = $200 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
$3,067
Total Expenses
$3,267
Mortgage P&I
39%
$1,206
Property Taxes
17%
$509
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767