Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.47% first-year return on $42,150 initial cash invested.
-11.47%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$590
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$590 income − $993 expenses = $403 out of pocket
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$590
Total Expenses
$993
Mortgage P&I
99%
$583
Property Taxes
15%
$86
Home Insurance
7%
$40
HOA
0%
$0
Property Management
15%
$88
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$148