Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.45% first-year return on $49,500 initial cash invested.
-6.45%
Cash On Cash
5.27%
Cap Rate
0.77
DSCR
$1,615
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,615 income − $1,881 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,615
Total Expenses
$1,881
Mortgage P&I
53%
$860
Property Taxes
12%
$193
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404