Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.42% first-year return on $48,639 initial cash invested.
-0.42%
Cash On Cash
6.65%
Cap Rate
1.07
DSCR
$1,700
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $1,717 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,639
Downpayment
20%
$29,180
Closing costs
1%
$1,459
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,700
Total Expenses
$1,717
Mortgage P&I
45%
$758
Property Taxes
5%
$91
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425