Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.84% first-year return on $42,150 initial cash invested.
-4.84%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$1,034
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,034 income − $1,204 expenses = $170 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
$1,034
Total Expenses
$1,204
Mortgage P&I
56%
$583
Property Taxes
8%
$86
Home Insurance
4%
$40
HOA
0%
$0
Property Management
15%
$155
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$258