Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.4% first-year return on $50,403 initial cash invested.
-3.4%
Cash On Cash
5.97%
Cap Rate
0.91
DSCR
$1,708
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $1,851 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,403
Downpayment
20%
$30,860
Closing costs
1%
$1,543
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,708
Total Expenses
$1,851
Mortgage P&I
49%
$842
Property Taxes
7%
$127
Home Insurance
4%
$63
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$427