Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.5% first-year return on $49,290 initial cash invested.
-8.5%
Cash On Cash
3.94%
Cap Rate
0.61
DSCR
$1,056
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,056 income − $1,405 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,056
Total Expenses
$1,405
Mortgage P&I
75%
$796
Property Taxes
5%
$51
Home Insurance
5%
$52
HOA
0%
$0
Property Management
15%
$158
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$264