Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.23% first-year return on $47,001 initial cash invested.
-6.23%
Cash On Cash
4.78%
Cap Rate
0.74
DSCR
$1,309
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,309 income − $1,553 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,001
Downpayment
20%
$27,620
Closing costs
1%
$1,381
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,309
Total Expenses
$1,553
Mortgage P&I
57%
$742
Property Taxes
10%
$135
Home Insurance
4%
$49
HOA
0%
$0
Property Management
15%
$196
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$327