Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.41% first-year return on $50,739 initial cash invested.
-2.41%
Cash On Cash
6.29%
Cap Rate
0.96
DSCR
$1,601
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,601 income − $1,703 expenses = $102 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
$1,601
Total Expenses
$1,703
Mortgage P&I
53%
$855
Property Taxes
2%
$25
Home Insurance
3%
$55
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400