Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.17% first-year return on $35,850 initial cash invested.
-0.17%
Cash On Cash
6.82%
Cap Rate
1.12
DSCR
$1,398
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,398 income − $1,403 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,398
Total Expenses
$1,403
Mortgage P&I
31%
$432
Property Taxes
19%
$269
Home Insurance
2%
$30
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350