Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.13% first-year return on $47,295 initial cash invested.
-12.13%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$1,227
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,227 income − $1,705 expenses = $478 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,295
Downpayment
20%
$27,900
Closing costs
1%
$1,395
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,227
Total Expenses
$1,705
Mortgage P&I
59%
$724
Property Taxes
28%
$343
Home Insurance
4%
$49
HOA
0%
$0
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$307