Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.78% first-year return on $48,954 initial cash invested.
-8.78%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$998
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$998 income − $1,356 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,954
Downpayment
20%
$29,480
Closing costs
1%
$1,474
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$998
Total Expenses
$1,356
Mortgage P&I
74%
$742
Property Taxes
8%
$82
Home Insurance
5%
$52
HOA
0%
$0
Property Management
15%
$150
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$250