Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.1% first-year return on $35,849 initial cash invested.
-1.1%
Cash On Cash
6.44%
Cap Rate
1.01
DSCR
$922
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$922 income − $955 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$84,997
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,849
Downpayment
20%
$16,999
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$922
Total Expenses
$955
Mortgage P&I
49%
$452
Property Taxes
3%
$31
Home Insurance
3%
$30
HOA
0%
$0
Property Management
15%
$138
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$230