Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.03% first-year return on $49,185 initial cash invested.
-2.03%
Cash On Cash
6.38%
Cap Rate
0.99
DSCR
$1,928
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $2,011 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,185
Downpayment
20%
$29,700
Closing costs
1%
$1,485
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,928
Total Expenses
$2,011
Mortgage P&I
41%
$796
Property Taxes
13%
$242
Home Insurance
2%
$48
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482