Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.87% first-year return on $50,235 initial cash invested.
-4.87%
Cash On Cash
5.38%
Cap Rate
0.83
DSCR
$1,670
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $1,874 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,235
Downpayment
20%
$30,700
Closing costs
1%
$1,535
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,670
Total Expenses
$1,874
Mortgage P&I
49%
$825
Property Taxes
11%
$186
Home Insurance
4%
$61
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418