Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.78% first-year return on $48,555 initial cash invested.
-3.78%
Cash On Cash
5.73%
Cap Rate
0.89
DSCR
$1,627
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,627 income − $1,780 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,555
Downpayment
20%
$29,100
Closing costs
1%
$1,455
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,627
Total Expenses
$1,780
Mortgage P&I
48%
$783
Property Taxes
10%
$164
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$407