Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.76% first-year return on $49,500 initial cash invested.
-2.76%
Cash On Cash
6.01%
Cap Rate
0.95
DSCR
$1,775
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,775 income − $1,889 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,775
Total Expenses
$1,889
Mortgage P&I
45%
$794
Property Taxes
11%
$191
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444