Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.53% first-year return on $44,607 initial cash invested.
-2.53%
Cash On Cash
6.29%
Cap Rate
0.95
DSCR
$1,562
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,562 income − $1,656 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,607
Downpayment
20%
$25,340
Closing costs
1%
$1,267
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,562
Total Expenses
$1,656
Mortgage P&I
45%
$696
Property Taxes
10%
$152
Home Insurance
4%
$60
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390