Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.03% first-year return on $50,004 initial cash invested.
-1.03%
Cash On Cash
7.08%
Cap Rate
1.12
DSCR
$3,502
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,502 income − $3,545 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,004
Downpayment
20%
$30,480
Closing costs
1%
$1,524
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$3,545
Mortgage P&I
23%
$802
Property Taxes
29%
$1,008
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876