Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.03% first-year return on $46,560 initial cash invested.
-1.03%
Cash On Cash
6.39%
Cap Rate
1.04
DSCR
$1,690
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,690 income − $1,730 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,560
Downpayment
20%
$27,200
Closing costs
1%
$1,360
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,690
Total Expenses
$1,730
Mortgage P&I
41%
$696
Property Taxes
9%
$157
Home Insurance
4%
$65
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422