Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.56% first-year return on $44,250 initial cash invested.
-4.56%
Cash On Cash
5.5%
Cap Rate
0.83
DSCR
$1,258
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,258 income − $1,426 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,258
Total Expenses
$1,426
Mortgage P&I
55%
$691
Property Taxes
7%
$88
Home Insurance
4%
$44
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314