Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.63% first-year return on $49,500 initial cash invested.
-8.63%
Cash On Cash
3.84%
Cap Rate
0.61
DSCR
$1,209
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,209 income − $1,565 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,209
Total Expenses
$1,565
Mortgage P&I
65%
$788
Property Taxes
12%
$146
Home Insurance
4%
$52
HOA
0%
$0
Property Management
15%
$181
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$302