Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.65% first-year return on $44,187 initial cash invested.
-23.65%
Cash On Cash
-1.66%
Cap Rate
-0.26
DSCR
$935
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$935 income − $1,806 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,187
Downpayment
20%
$24,940
Closing costs
1%
$1,247
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$935
Total Expenses
$1,806
Mortgage P&I
71%
$661
Property Taxes
70%
$653
Home Insurance
5%
$44
HOA
0%
$0
Property Management
15%
$140
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$234