Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.4% first-year return on $48,450 initial cash invested.
-8.4%
Cash On Cash
3.77%
Cap Rate
0.61
DSCR
$1,132
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,132
Total Expenses
$1,471
Mortgage P&I
66%
$750
Property Taxes
11%
$127
Home Insurance
5%
$51
HOA
0%
$0
Property Management
15%
$170
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$283