Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.55% first-year return on $44,313 initial cash invested.
-3.55%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$1,344
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,344 income − $1,475 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,313
Downpayment
20%
$25,060
Closing costs
1%
$1,253
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,344
Total Expenses
$1,475
Mortgage P&I
47%
$627
Property Taxes
8%
$109
Home Insurance
7%
$93
HOA
0%
$0
Property Management
15%
$202
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$336