Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.49% first-year return on $41,625 initial cash invested.
-6.49%
Cash On Cash
4.52%
Cap Rate
0.69
DSCR
$887
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$887 income − $1,112 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,625
Downpayment
20%
$22,500
Closing costs
1%
$1,125
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$887
Total Expenses
$1,112
Mortgage P&I
69%
$614
Property Taxes
3%
$27
Home Insurance
5%
$46
HOA
0%
$0
Property Management
15%
$133
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$222