Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.02% first-year return on $49,038 initial cash invested.
-13.02%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$850
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$850 income − $1,382 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,038
Downpayment
20%
$29,560
Closing costs
1%
$1,478
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$850
Total Expenses
$1,382
Mortgage P&I
88%
$750
Property Taxes
18%
$154
Home Insurance
8%
$70
HOA
0%
$0
Property Management
15%
$128
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$212