Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.59% first-year return on $40,350 initial cash invested.
-0.59%
Cash On Cash
6.93%
Cap Rate
1.06
DSCR
$1,677
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,697 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
9%
$12,000
Cashflow
Total Income
$1,677
Total Expenses
$1,697
Mortgage P&I
44%
$733
Property Taxes
1%
$22
Home Insurance
3%
$47
HOA
5%
$90
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419