Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.66% first-year return on $49,185 initial cash invested.
-3.66%
Cash On Cash
5.84%
Cap Rate
0.9
DSCR
$1,827
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $1,977 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,185
Downpayment
20%
$29,700
Closing costs
1%
$1,485
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,827
Total Expenses
$1,977
Mortgage P&I
44%
$800
Property Taxes
14%
$248
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457