Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.95% first-year return on $63,906 initial cash invested.
-1.95%
Cash On Cash
6.37%
Cap Rate
1
DSCR
$2,507
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,507 income − $2,611 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,906
Downpayment
20%
$43,720
Closing costs
1%
$2,186
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,507
Total Expenses
$2,611
Mortgage P&I
46%
$1,165
Property Taxes
6%
$160
Home Insurance
3%
$83
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627