Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.24% first-year return on $45,300 initial cash invested.
-0.24%
Cash On Cash
7.04%
Cap Rate
1.09
DSCR
$1,822
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,822 income − $1,831 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,822
Total Expenses
$1,831
Mortgage P&I
38%
$699
Property Taxes
12%
$211
Home Insurance
3%
$46
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456