Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.85% first-year return on $46,287 initial cash invested.
-4.85%
Cash On Cash
5.35%
Cap Rate
0.83
DSCR
$1,646
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $1,833 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,287
Downpayment
20%
$26,940
Closing costs
1%
$1,347
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,646
Total Expenses
$1,833
Mortgage P&I
44%
$722
Property Taxes
16%
$268
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412