Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.57% first-year return on $44,796 initial cash invested.
-5.57%
Cash On Cash
4.86%
Cap Rate
0.77
DSCR
$1,241
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,241 income − $1,449 expenses = $208 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
$1,241
Total Expenses
$1,449
Mortgage P&I
54%
$675
Property Taxes
9%
$108
Home Insurance
6%
$70
HOA
0%
$0
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310