Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.68% first-year return on $63,843 initial cash invested.
-4.68%
Cash On Cash
5.63%
Cap Rate
0.87
DSCR
$2,455
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $2,704 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,843
Downpayment
20%
$43,660
Closing costs
1%
$2,183
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,455
Total Expenses
$2,704
Mortgage P&I
48%
$1,176
Property Taxes
11%
$262
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614