Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.2% first-year return on $43,935 initial cash invested.
-1.2%
Cash On Cash
6.34%
Cap Rate
1.04
DSCR
$1,758
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,758 income − $1,802 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,935
Downpayment
20%
$24,700
Closing costs
1%
$1,235
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,758
Total Expenses
$1,802
Mortgage P&I
36%
$627
Property Taxes
16%
$279
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440