Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.24% first-year return on $45,552 initial cash invested.
-5.24%
Cash On Cash
5.37%
Cap Rate
0.81
DSCR
$1,507
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $1,706 expenses = $199 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
$1,507
Total Expenses
$1,706
Mortgage P&I
48%
$726
Property Taxes
13%
$197
Home Insurance
4%
$60
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377