Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.33% first-year return on $50,067 initial cash invested.
-3.33%
Cash On Cash
5.89%
Cap Rate
0.92
DSCR
$1,860
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $1,999 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,067
Downpayment
20%
$30,540
Closing costs
1%
$1,527
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$1,999
Mortgage P&I
44%
$815
Property Taxes
13%
$238
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465