Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.7% first-year return on $46,602 initial cash invested.
-0.7%
Cash On Cash
7.25%
Cap Rate
1.06
DSCR
$1,840
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $1,867 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,602
Downpayment
20%
$27,240
Closing costs
1%
$1,362
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,840
Total Expenses
$1,867
Mortgage P&I
42%
$776
Property Taxes
9%
$169
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460