Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.97% first-year return on $43,305 initial cash invested.
-2.97%
Cash On Cash
5.97%
Cap Rate
0.96
DSCR
$2,115
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $2,222 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,305
Downpayment
20%
$24,100
Closing costs
1%
$1,205
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,115
Total Expenses
$2,222
Mortgage P&I
29%
$621
Property Taxes
20%
$417
Home Insurance
8%
$168
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529