Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.16% first-year return on $37,950 initial cash invested.
-0.16%
Cash On Cash
7.49%
Cap Rate
1.18
DSCR
$2,400
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $2,405 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,400
Total Expenses
$2,405
Mortgage P&I
21%
$502
Property Taxes
1%
$17
Home Insurance
1%
$35
HOA
29%
$699
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600