Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.02% first-year return on $47,274 initial cash invested.
-1.02%
Cash On Cash
6.35%
Cap Rate
1.04
DSCR
$1,769
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,274
Downpayment
20%
$27,880
Closing costs
1%
$1,394
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,769
Total Expenses
$1,809
Mortgage P&I
40%
$707
Property Taxes
9%
$152
Home Insurance
6%
$101
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442