Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.99% first-year return on $41,100 initial cash invested.
-1.99%
Cash On Cash
5.91%
Cap Rate
0.97
DSCR
$1,280
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,280 income − $1,348 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,280
Total Expenses
$1,348
Mortgage P&I
44%
$559
Property Taxes
11%
$137
Home Insurance
3%
$38
HOA
0%
$0
Property Management
15%
$192
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$320