Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.43% first-year return on $50,634 initial cash invested.
-4.43%
Cash On Cash
5.77%
Cap Rate
0.86
DSCR
$1,580
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $1,767 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,634
Downpayment
20%
$31,080
Closing costs
1%
$1,554
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$1,767
Mortgage P&I
55%
$871
Property Taxes
5%
$82
Home Insurance
4%
$56
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395