Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.32% first-year return on $47,631 initial cash invested.
-2.32%
Cash On Cash
5.85%
Cap Rate
0.96
DSCR
$1,588
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $1,680 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,631
Downpayment
20%
$28,220
Closing costs
1%
$1,411
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,588
Total Expenses
$1,680
Mortgage P&I
45%
$716
Property Taxes
10%
$157
Home Insurance
3%
$44
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$397