Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.19% first-year return on $43,158 initial cash invested.
-0.19%
Cash On Cash
6.93%
Cap Rate
1.09
DSCR
$1,588
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $1,595 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,158
Downpayment
20%
$23,960
Closing costs
1%
$1,198
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,588
Total Expenses
$1,595
Mortgage P&I
40%
$635
Property Taxes
10%
$152
Home Insurance
3%
$45
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$397