Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.59% first-year return on $48,849 initial cash invested.
-3.59%
Cash On Cash
6.09%
Cap Rate
0.9
DSCR
$1,680
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $1,826 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,849
Downpayment
20%
$29,380
Closing costs
1%
$1,469
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,680
Total Expenses
$1,826
Mortgage P&I
49%
$825
Property Taxes
9%
$143
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420