Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.94% first-year return on $50,802 initial cash invested.
-6.94%
Cash On Cash
4.55%
Cap Rate
0.72
DSCR
$1,504
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,504 income − $1,798 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,802
Downpayment
20%
$31,240
Closing costs
1%
$1,562
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,504
Total Expenses
$1,798
Mortgage P&I
55%
$826
Property Taxes
11%
$170
Home Insurance
5%
$80
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$376