Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.5% first-year return on $49,752 initial cash invested.
-3.5%
Cash On Cash
5.71%
Cap Rate
0.9
DSCR
$1,607
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $1,752 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,752
Downpayment
20%
$30,240
Closing costs
1%
$1,512
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,607
Total Expenses
$1,752
Mortgage P&I
50%
$800
Property Taxes
9%
$146
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402