Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.55% first-year return on $50,550 initial cash invested.
-0.55%
Cash On Cash
6.23%
Cap Rate
1.05
DSCR
$1,566
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,566 income − $1,589 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,566
Total Expenses
$1,589
Mortgage P&I
49%
$765
Property Taxes
1%
$17
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392