Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1% first-year return on $47,778 initial cash invested.
-1%
Cash On Cash
6.43%
Cap Rate
1.06
DSCR
$2,000
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,778
Downpayment
20%
$28,360
Closing costs
1%
$1,418
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,000
Total Expenses
$2,040
Mortgage P&I
36%
$720
Property Taxes
12%
$238
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500