Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.75% first-year return on $43,200 initial cash invested.
-12.75%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$978
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$978 income − $1,437 expenses = $459 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
$978
Total Expenses
$1,437
Mortgage P&I
62%
$602
Property Taxes
33%
$324
Home Insurance
4%
$42
HOA
0%
$0
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$244