Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.22% first-year return on $47,673 initial cash invested.
-7.22%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$1,193
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,193 income − $1,480 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,673
Downpayment
20%
$28,260
Closing costs
1%
$1,413
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,193
Total Expenses
$1,480
Mortgage P&I
59%
$700
Property Taxes
8%
$92
Home Insurance
10%
$115
HOA
0%
$0
Property Management
15%
$179
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$298