Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.89% first-year return on $47,379 initial cash invested.
-0.89%
Cash On Cash
6.82%
Cap Rate
1.04
DSCR
$1,677
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,712 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,677
Total Expenses
$1,712
Mortgage P&I
46%
$763
Property Taxes
5%
$80
Home Insurance
3%
$49
HOA
1%
$15
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419