Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.67% first-year return on $50,340 initial cash invested.
-2.67%
Cash On Cash
6.07%
Cap Rate
0.95
DSCR
$1,755
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $1,867 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,340
Downpayment
20%
$30,800
Closing costs
1%
$1,540
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,755
Total Expenses
$1,867
Mortgage P&I
47%
$821
Property Taxes
9%
$150
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439