Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.47% first-year return on $48,114 initial cash invested.
-2.47%
Cash On Cash
6.13%
Cap Rate
0.97
DSCR
$1,818
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,818 income − $1,917 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,114
Downpayment
20%
$28,680
Closing costs
1%
$1,434
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,818
Total Expenses
$1,917
Mortgage P&I
42%
$758
Property Taxes
13%
$240
Home Insurance
3%
$46
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454