Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.05% first-year return on $44,250 initial cash invested.
-0.05%
Cash On Cash
7.47%
Cap Rate
1.1
DSCR
$1,763
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,763 income − $1,765 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,763
Total Expenses
$1,765
Mortgage P&I
40%
$709
Property Taxes
10%
$169
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441