Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.69% first-year return on $50,844 initial cash invested.
-10.69%
Cash On Cash
3.15%
Cap Rate
0.5
DSCR
$1,164
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,164 income − $1,617 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,844
Downpayment
20%
$31,280
Closing costs
1%
$1,564
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,164
Total Expenses
$1,617
Mortgage P&I
70%
$817
Property Taxes
16%
$184
Home Insurance
5%
$56
HOA
0%
$0
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$291