Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.12% first-year return on $44,544 initial cash invested.
-4.12%
Cash On Cash
5.03%
Cap Rate
0.85
DSCR
$1,407
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,407 income − $1,560 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,544
Downpayment
20%
$25,280
Closing costs
1%
$1,264
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,407
Total Expenses
$1,560
Mortgage P&I
45%
$627
Property Taxes
15%
$216
Home Insurance
3%
$42
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352