Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.34% first-year return on $48,429 initial cash invested.
-1.34%
Cash On Cash
6.52%
Cap Rate
1.02
DSCR
$1,674
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $1,728 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,674
Total Expenses
$1,728
Mortgage P&I
46%
$774
Property Taxes
6%
$100
Home Insurance
3%
$51
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418