Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.81% first-year return on $44,796 initial cash invested.
-5.81%
Cash On Cash
4.77%
Cap Rate
0.75
DSCR
$1,224
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,224 income − $1,441 expenses = $217 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
$1,224
Total Expenses
$1,441
Mortgage P&I
55%
$675
Property Taxes
9%
$108
Home Insurance
6%
$70
HOA
0%
$0
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$306