Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.8% first-year return on $63,822 initial cash invested.
-2.8%
Cash On Cash
6.18%
Cap Rate
0.95
DSCR
$2,361
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $2,510 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,822
Downpayment
20%
$43,640
Closing costs
1%
$2,182
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,361
Total Expenses
$2,510
Mortgage P&I
50%
$1,179
Property Taxes
5%
$120
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590