Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.26% first-year return on $49,668 initial cash invested.
-3.26%
Cash On Cash
5.77%
Cap Rate
0.93
DSCR
$1,940
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $2,075 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,668
Downpayment
20%
$30,160
Closing costs
1%
$1,508
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,940
Total Expenses
$2,075
Mortgage P&I
40%
$782
Property Taxes
16%
$312
Home Insurance
3%
$49
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485