Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.06% first-year return on $48,681 initial cash invested.
-3.06%
Cash On Cash
5.98%
Cap Rate
0.94
DSCR
$1,913
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $2,037 expenses = $124 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
$1,913
Total Expenses
$2,037
Mortgage P&I
41%
$775
Property Taxes
15%
$294
Home Insurance
3%
$49
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$478