Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.37% first-year return on $38,643 initial cash invested.
-1.37%
Cash On Cash
6.59%
Cap Rate
1.01
DSCR
$1,167
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,167 income − $1,211 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$98,300
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,643
Downpayment
20%
$19,660
Closing costs
1%
$983
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,167
Total Expenses
$1,211
Mortgage P&I
46%
$537
Property Taxes
3%
$33
Home Insurance
7%
$80
HOA
0%
$0
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$292