Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.52% first-year return on $47,232 initial cash invested.
-1.52%
Cash On Cash
6.56%
Cap Rate
1.01
DSCR
$1,783
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $1,843 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,232
Downpayment
20%
$27,840
Closing costs
1%
$1,392
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,783
Total Expenses
$1,843
Mortgage P&I
42%
$750
Property Taxes
10%
$180
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446