Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.36% first-year return on $48,450 initial cash invested.
-7.36%
Cash On Cash
4.56%
Cap Rate
0.69
DSCR
$1,254
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,254 income − $1,551 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,254
Total Expenses
$1,551
Mortgage P&I
64%
$798
Property Taxes
8%
$105
Home Insurance
4%
$46
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314