Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.75% first-year return on $36,690 initial cash invested.
-0.75%
Cash On Cash
6.32%
Cap Rate
1.04
DSCR
$1,006
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,006 income − $1,029 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$89,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,690
Downpayment
20%
$17,800
Closing costs
1%
$890
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,006
Total Expenses
$1,029
Mortgage P&I
45%
$452
Property Taxes
6%
$63
Home Insurance
3%
$31
HOA
0%
$0
Property Management
15%
$151
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$252