Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.54% first-year return on $45,300 initial cash invested.
-5.54%
Cash On Cash
4.78%
Cap Rate
0.77
DSCR
$1,296
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,296 income − $1,505 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,296
Total Expenses
$1,505
Mortgage P&I
52%
$675
Property Taxes
13%
$162
Home Insurance
4%
$46
HOA
0%
$0
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324