Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.77% first-year return on $63,843 initial cash invested.
-5.77%
Cash On Cash
5.37%
Cap Rate
0.82
DSCR
$2,300
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,607 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,300
Total Expenses
$2,607
Mortgage P&I
52%
$1,191
Property Taxes
11%
$242
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575