Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.26% first-year return on $50,739 initial cash invested.
-3.26%
Cash On Cash
5.99%
Cap Rate
0.91
DSCR
$1,532
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $1,670 expenses = $138 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
$1,532
Total Expenses
$1,670
Mortgage P&I
56%
$855
Property Taxes
2%
$25
Home Insurance
4%
$55
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383