Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.98% first-year return on $48,324 initial cash invested.
-2.98%
Cash On Cash
6.06%
Cap Rate
0.93
DSCR
$1,538
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $1,658 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,324
Downpayment
20%
$28,880
Closing costs
1%
$1,444
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,538
Total Expenses
$1,658
Mortgage P&I
51%
$787
Property Taxes
5%
$80
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$384