Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.54% first-year return on $46,896 initial cash invested.
-0.54%
Cash On Cash
6.48%
Cap Rate
1.05
DSCR
$1,442
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,442 income − $1,463 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,896
Downpayment
20%
$27,520
Closing costs
1%
$1,376
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,442
Total Expenses
$1,463
Mortgage P&I
49%
$706
Property Taxes
2%
$25
Home Insurance
3%
$40
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$360