Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.26% first-year return on $63,675 initial cash invested.
-6.26%
Cash On Cash
5.11%
Cap Rate
0.8
DSCR
$2,472
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $2,804 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,675
Downpayment
20%
$43,500
Closing costs
1%
$2,175
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,472
Total Expenses
$2,804
Mortgage P&I
47%
$1,159
Property Taxes
15%
$381
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618