Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.73% first-year return on $64,053 initial cash invested.
-3.73%
Cash On Cash
5.79%
Cap Rate
0.91
DSCR
$2,426
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $2,625 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,053
Downpayment
20%
$43,860
Closing costs
1%
$2,193
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$2,625
Mortgage P&I
48%
$1,160
Property Taxes
9%
$224
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606