Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.28% first-year return on $47,169 initial cash invested.
-3.28%
Cash On Cash
5.75%
Cap Rate
0.92
DSCR
$1,847
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,847 income − $1,976 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,169
Downpayment
20%
$27,780
Closing costs
1%
$1,389
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,847
Total Expenses
$1,976
Mortgage P&I
39%
$721
Property Taxes
17%
$308
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462