Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.27% first-year return on $48,114 initial cash invested.
-1.27%
Cash On Cash
6.55%
Cap Rate
1.03
DSCR
$1,908
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $1,959 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,114
Downpayment
20%
$28,680
Closing costs
1%
$1,434
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$1,959
Mortgage P&I
40%
$758
Property Taxes
13%
$240
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477