Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.85% first-year return on $48,240 initial cash invested.
-0.85%
Cash On Cash
6.71%
Cap Rate
1.05
DSCR
$1,734
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,734 income − $1,768 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,240
Downpayment
20%
$28,800
Closing costs
1%
$1,440
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,734
Total Expenses
$1,768
Mortgage P&I
44%
$770
Property Taxes
5%
$78
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434