Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.39% first-year return on $49,479 initial cash invested.
-17.39%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$464
Rent
-$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$464 income − $1,181 expenses = $717 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$464
Total Expenses
$1,181
Mortgage P&I
173%
$801
Property Taxes
22%
$104
Home Insurance
11%
$52
HOA
0%
$0
Property Management
15%
$70
CapEx
4%
$19
Vacancy
0%
$0
Maintenance
4%
$19
Other
25%
$116