Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.59% first-year return on $49,500 initial cash invested.
-6.59%
Cash On Cash
4.57%
Cap Rate
0.72
DSCR
$1,373
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,373 income − $1,645 expenses = $272 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
$1,373
Total Expenses
$1,645
Mortgage P&I
57%
$788
Property Taxes
11%
$146
Home Insurance
4%
$52
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$343