Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.9% first-year return on $50,550 initial cash invested.
-2.9%
Cash On Cash
6.09%
Cap Rate
0.93
DSCR
$1,626
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,626 income − $1,748 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,626
Total Expenses
$1,748
Mortgage P&I
52%
$843
Property Taxes
4%
$71
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406