Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.15% first-year return on $43,788 initial cash invested.
-1.15%
Cash On Cash
6.39%
Cap Rate
1.05
DSCR
$1,808
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $1,850 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,788
Downpayment
20%
$24,560
Closing costs
1%
$1,228
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$1,850
Mortgage P&I
35%
$624
Property Taxes
17%
$314
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452