Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.84% first-year return on $49,290 initial cash invested.
-8.84%
Cash On Cash
4%
Cap Rate
0.63
DSCR
$1,671
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,671 income − $2,034 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,671
Total Expenses
$2,034
Mortgage P&I
47%
$793
Property Taxes
23%
$386
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418