Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.72% first-year return on $63,969 initial cash invested.
-6.72%
Cash On Cash
4.99%
Cap Rate
0.78
DSCR
$2,369
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $2,727 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,969
Downpayment
20%
$43,780
Closing costs
1%
$2,189
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,369
Total Expenses
$2,727
Mortgage P&I
50%
$1,174
Property Taxes
14%
$337
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592