Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.07% first-year return on $43,137 initial cash invested.
-8.07%
Cash On Cash
4.03%
Cap Rate
0.64
DSCR
$1,571
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,571 income − $1,861 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,137
Downpayment
20%
$23,940
Closing costs
1%
$1,197
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,571
Total Expenses
$1,861
Mortgage P&I
40%
$629
Property Taxes
26%
$416
Home Insurance
4%
$61
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$393