Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.96% first-year return on $49,815 initial cash invested.
-6.96%
Cash On Cash
4.59%
Cap Rate
0.71
DSCR
$1,309
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,309 income − $1,598 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,815
Downpayment
20%
$30,300
Closing costs
1%
$1,515
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,309
Total Expenses
$1,598
Mortgage P&I
62%
$817
Property Taxes
8%
$99
Home Insurance
4%
$55
HOA
0%
$0
Property Management
15%
$196
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$327