Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.25% first-year return on $48,009 initial cash invested.
-7.25%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$1,084
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,084 income − $1,374 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,009
Downpayment
20%
$28,580
Closing costs
1%
$1,429
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,084
Total Expenses
$1,374
Mortgage P&I
67%
$726
Property Taxes
7%
$78
Home Insurance
4%
$40
HOA
1%
$10
Property Management
15%
$163
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$271