Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.58% first-year return on $48,954 initial cash invested.
-8.58%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$1,013
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,013 income − $1,363 expenses = $350 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
$1,013
Total Expenses
$1,363
Mortgage P&I
73%
$742
Property Taxes
8%
$82
Home Insurance
5%
$52
HOA
0%
$0
Property Management
15%
$152
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$253