Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.54% first-year return on $43,998 initial cash invested.
-8.54%
Cash On Cash
3.68%
Cap Rate
0.58
DSCR
$962
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$962 income − $1,275 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,998
Downpayment
20%
$24,760
Closing costs
1%
$1,238
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$962
Total Expenses
$1,275
Mortgage P&I
68%
$655
Property Taxes
10%
$94
Home Insurance
7%
$66
HOA
0%
$0
Property Management
15%
$144
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$240