Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.1% first-year return on $48,618 initial cash invested.
-2.1%
Cash On Cash
6.26%
Cap Rate
0.99
DSCR
$1,877
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $1,962 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,877
Total Expenses
$1,962
Mortgage P&I
41%
$771
Property Taxes
13%
$238
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469