Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.03% first-year return on $47,232 initial cash invested.
-2.03%
Cash On Cash
6.38%
Cap Rate
0.99
DSCR
$1,747
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,747 income − $1,827 expenses = $80 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
$1,747
Total Expenses
$1,827
Mortgage P&I
43%
$750
Property Taxes
10%
$180
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$437