Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.41% first-year return on $43,788 initial cash invested.
-0.41%
Cash On Cash
6.67%
Cap Rate
1.09
DSCR
$1,860
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $1,875 expenses = $15 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
$1,860
Total Expenses
$1,875
Mortgage P&I
34%
$624
Property Taxes
17%
$314
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465