Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.65% first-year return on $63,990 initial cash invested.
-22.65%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$125
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$125 income − $1,333 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$125
Total Expenses
$1,333
Mortgage P&I
909%
$1,136
Property Taxes
48%
$60
Home Insurance
62%
$77
HOA
0%
$0
Property Management
15%
$19
CapEx
4%
$5
Vacancy
0%
$0
Maintenance
4%
$5
Other
25%
$31