Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.23% first-year return on $49,290 initial cash invested.
-8.23%
Cash On Cash
4.22%
Cap Rate
0.66
DSCR
$1,719
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,719 income − $2,057 expenses = $338 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
$1,719
Total Expenses
$2,057
Mortgage P&I
46%
$793
Property Taxes
22%
$386
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430