Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.37% first-year return on $40,281 initial cash invested.
-1.37%
Cash On Cash
5.77%
Cap Rate
1
DSCR
$1,099
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,099 income − $1,145 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,281
Downpayment
20%
$21,220
Closing costs
1%
$1,061
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,099
Total Expenses
$1,145
Mortgage P&I
47%
$512
Property Taxes
1%
$11
Home Insurance
9%
$94
HOA
0%
$0
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$275