Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.38% first-year return on $49,647 initial cash invested.
-9.38%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$1,317
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,317 income − $1,705 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,317
Total Expenses
$1,705
Mortgage P&I
57%
$746
Property Taxes
21%
$277
Home Insurance
4%
$49
HOA
0%
$0
Property Management
15%
$198
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$329