Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.69% first-year return on $35,556 initial cash invested.
-7.69%
Cash On Cash
3.65%
Cap Rate
0.56
DSCR
$731
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$731 income − $959 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$83,600
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,556
Downpayment
20%
$16,720
Closing costs
1%
$836
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$731
Total Expenses
$959
Mortgage P&I
62%
$453
Property Taxes
17%
$126
Home Insurance
4%
$29
HOA
0%
$0
Property Management
15%
$110
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$183