Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.48% first-year return on $46,875 initial cash invested.
-5.48%
Cash On Cash
5.03%
Cap Rate
0.78
DSCR
$1,400
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $1,614 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,875
Downpayment
20%
$27,500
Closing costs
1%
$1,375
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,400
Total Expenses
$1,614
Mortgage P&I
52%
$734
Property Taxes
11%
$160
Home Insurance
3%
$48
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350