Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.26% first-year return on $48,681 initial cash invested.
-4.26%
Cash On Cash
5.54%
Cap Rate
0.87
DSCR
$1,819
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $1,992 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,681
Downpayment
20%
$29,220
Closing costs
1%
$1,461
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,819
Total Expenses
$1,992
Mortgage P&I
43%
$775
Property Taxes
16%
$294
Home Insurance
3%
$49
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455