Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.85% first-year return on $49,500 initial cash invested.
-0.85%
Cash On Cash
6.87%
Cap Rate
1.04
DSCR
$1,759
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,759 income − $1,794 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,759
Total Expenses
$1,794
Mortgage P&I
47%
$824
Property Taxes
4%
$74
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440