Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.03% first-year return on $50,865 initial cash invested.
-10.03%
Cash On Cash
3.49%
Cap Rate
0.54
DSCR
$1,059
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,059 income − $1,484 expenses = $425 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,865
Downpayment
20%
$31,300
Closing costs
1%
$1,565
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,059
Total Expenses
$1,484
Mortgage P&I
79%
$838
Property Taxes
8%
$82
Home Insurance
5%
$56
HOA
0%
$0
Property Management
15%
$159
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$265