Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.43% first-year return on $44,229 initial cash invested.
-0.43%
Cash On Cash
6.59%
Cap Rate
1.08
DSCR
$1,710
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $1,726 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$1,726
Mortgage P&I
37%
$634
Property Taxes
13%
$228
Home Insurance
3%
$44
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428