Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.33% first-year return on $47,379 initial cash invested.
-6.33%
Cash On Cash
5.15%
Cap Rate
0.77
DSCR
$1,666
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,666 income − $1,916 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,666
Total Expenses
$1,916
Mortgage P&I
47%
$783
Property Taxes
17%
$284
Home Insurance
3%
$49
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416