Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.93% first-year return on $50,739 initial cash invested.
-3.93%
Cash On Cash
5.76%
Cap Rate
0.87
DSCR
$1,479
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,479 income − $1,645 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,739
Downpayment
20%
$31,180
Closing costs
1%
$1,559
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,479
Total Expenses
$1,645
Mortgage P&I
58%
$855
Property Taxes
2%
$25
Home Insurance
4%
$55
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370