Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.53% first-year return on $49,479 initial cash invested.
-1.53%
Cash On Cash
6.67%
Cap Rate
1.02
DSCR
$1,952
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $2,015 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$2,015
Mortgage P&I
42%
$818
Property Taxes
11%
$208
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488