Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.5% first-year return on $44,250 initial cash invested.
-20.5%
Cash On Cash
-0.84%
Cap Rate
-0.13
DSCR
$202
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$202 income − $958 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$202
Total Expenses
$958
Mortgage P&I
327%
$660
Property Taxes
78%
$158
Home Insurance
22%
$44
HOA
0%
$0
Property Management
15%
$30
CapEx
4%
$8
Vacancy
0%
$0
Maintenance
4%
$8
Other
25%
$50