Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.78% first-year return on $50,466 initial cash invested.
-1.78%
Cash On Cash
6.37%
Cap Rate
1
DSCR
$1,848
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $1,923 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,466
Downpayment
20%
$30,920
Closing costs
1%
$1,546
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,848
Total Expenses
$1,923
Mortgage P&I
44%
$822
Property Taxes
9%
$158
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462