Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.59% first-year return on $49,836 initial cash invested.
-29.59%
Cash On Cash
-3.06%
Cap Rate
-0.48
DSCR
$926
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$926 income − $2,155 expenses = $1,229 out of pocket
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,836
Downpayment
20%
$30,320
Closing costs
1%
$1,516
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$926
Total Expenses
$2,155
Mortgage P&I
87%
$805
Property Taxes
92%
$854
Home Insurance
6%
$51
HOA
0%
$0
Property Management
15%
$139
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$232