Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.64% first-year return on $48,114 initial cash invested.
-2.64%
Cash On Cash
6.06%
Cap Rate
0.96
DSCR
$1,803
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $1,909 expenses = $106 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
$1,803
Total Expenses
$1,909
Mortgage P&I
42%
$758
Property Taxes
13%
$240
Home Insurance
3%
$46
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$451