Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.61% first-year return on $43,200 initial cash invested.
-12.61%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$990
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$990 income − $1,444 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$990
Total Expenses
$1,444
Mortgage P&I
61%
$602
Property Taxes
33%
$324
Home Insurance
4%
$42
HOA
0%
$0
Property Management
15%
$148
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$248