Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.11% first-year return on $44,796 initial cash invested.
-3.11%
Cash On Cash
5.79%
Cap Rate
0.91
DSCR
$1,419
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,419 income − $1,535 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,796
Downpayment
20%
$25,520
Closing costs
1%
$1,276
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,419
Total Expenses
$1,535
Mortgage P&I
48%
$675
Property Taxes
8%
$108
Home Insurance
5%
$70
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$355