Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.38% first-year return on $48,345 initial cash invested.
-6.38%
Cash On Cash
4.74%
Cap Rate
0.74
DSCR
$1,525
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,525 income − $1,782 expenses = $257 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
$1,525
Total Expenses
$1,782
Mortgage P&I
50%
$767
Property Taxes
15%
$232
Home Insurance
3%
$51
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$381