Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.33% first-year return on $47,358 initial cash invested.
-2.33%
Cash On Cash
6.21%
Cap Rate
0.96
DSCR
$1,630
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $1,722 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,358
Downpayment
20%
$27,960
Closing costs
1%
$1,398
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,630
Total Expenses
$1,722
Mortgage P&I
46%
$750
Property Taxes
8%
$129
Home Insurance
4%
$61
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408