Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.25% first-year return on $47,127 initial cash invested.
-8.25%
Cash On Cash
4.09%
Cap Rate
0.65
DSCR
$1,642
Rent
-$324
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,127
Downpayment
20%
$27,740
Closing costs
1%
$1,387
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,642
Total Expenses
$1,966
Mortgage P&I
45%
$731
Property Taxes
22%
$368
Home Insurance
5%
$79
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410