Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.9% first-year return on $45,552 initial cash invested.
-4.9%
Cash On Cash
5.5%
Cap Rate
0.83
DSCR
$1,532
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $1,718 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,552
Downpayment
20%
$26,240
Closing costs
1%
$1,312
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,532
Total Expenses
$1,718
Mortgage P&I
47%
$726
Property Taxes
13%
$197
Home Insurance
4%
$60
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383