Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.07% first-year return on $49,836 initial cash invested.
-13.07%
Cash On Cash
2.79%
Cap Rate
0.44
DSCR
$2,245
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $2,788 expenses = $543 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
$2,245
Total Expenses
$2,788
Mortgage P&I
36%
$805
Property Taxes
38%
$854
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561