Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.84% first-year return on $48,345 initial cash invested.
-7.84%
Cash On Cash
4.22%
Cap Rate
0.66
DSCR
$1,414
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $1,730 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,345
Downpayment
20%
$28,900
Closing costs
1%
$1,445
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,414
Total Expenses
$1,730
Mortgage P&I
54%
$767
Property Taxes
16%
$232
Home Insurance
4%
$51
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354