Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.23% first-year return on $47,400 initial cash invested.
-0.23%
Cash On Cash
6.99%
Cap Rate
1.08
DSCR
$1,758
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,758 income − $1,767 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,758
Total Expenses
$1,767
Mortgage P&I
43%
$754
Property Taxes
7%
$120
Home Insurance
3%
$49
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440