Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.82% first-year return on $41,121 initial cash invested.
-7.82%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$795
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$795 income − $1,063 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,121
Downpayment
20%
$22,020
Closing costs
1%
$1,101
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$795
Total Expenses
$1,063
Mortgage P&I
70%
$559
Property Taxes
10%
$78
Home Insurance
6%
$44
HOA
0%
$0
Property Management
15%
$119
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$199