Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.27% first-year return on $50,193 initial cash invested.
-1.27%
Cash On Cash
6.34%
Cap Rate
1.03
DSCR
$1,903
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,903 income − $1,956 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,193
Downpayment
20%
$30,660
Closing costs
1%
$1,533
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,903
Total Expenses
$1,956
Mortgage P&I
41%
$787
Property Taxes
9%
$162
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476