Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.81% first-year return on $47,484 initial cash invested.
-2.81%
Cash On Cash
6.04%
Cap Rate
0.95
DSCR
$1,738
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $1,849 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,484
Downpayment
20%
$28,080
Closing costs
1%
$1,404
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,738
Total Expenses
$1,849
Mortgage P&I
43%
$748
Property Taxes
12%
$209
Home Insurance
3%
$57
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$434