Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.51% first-year return on $50,634 initial cash invested.
-2.51%
Cash On Cash
6.55%
Cap Rate
0.97
DSCR
$2,042
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $2,148 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,634
Downpayment
20%
$31,080
Closing costs
1%
$1,554
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,042
Total Expenses
$2,148
Mortgage P&I
43%
$872
Property Taxes
12%
$244
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510