Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.74% first-year return on $49,122 initial cash invested.
-5.74%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$1,640
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $1,875 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,122
Downpayment
20%
$29,640
Closing costs
1%
$1,482
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,640
Total Expenses
$1,875
Mortgage P&I
46%
$753
Property Taxes
17%
$282
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410