Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.59% first-year return on $44,187 initial cash invested.
-15.59%
Cash On Cash
1.41%
Cap Rate
0.22
DSCR
$1,507
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $2,081 expenses = $574 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
$1,507
Total Expenses
$2,081
Mortgage P&I
44%
$661
Property Taxes
43%
$653
Home Insurance
3%
$44
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377