Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.49% first-year return on $31,650 initial cash invested.
-0.49%
Cash On Cash
6.63%
Cap Rate
1.09
DSCR
$1,038
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,038 income − $1,051 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$1,038
Total Expenses
$1,051
Mortgage P&I
32%
$330
Property Taxes
19%
$198
Home Insurance
2%
$23
HOA
0%
$0
Property Management
15%
$156
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$260