Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.58% first-year return on $37,950 initial cash invested.
-12.58%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$474
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$474 income − $872 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$474
Total Expenses
$872
Mortgage P&I
102%
$482
Property Taxes
27%
$130
Home Insurance
7%
$33
HOA
0%
$0
Property Management
15%
$71
CapEx
4%
$19
Vacancy
0%
$0
Maintenance
4%
$19
Other
25%
$118