Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.61% first-year return on $48,765 initial cash invested.
-16.61%
Cash On Cash
1.21%
Cap Rate
0.18
DSCR
$586
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$586 income − $1,261 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,765
Downpayment
20%
$29,300
Closing costs
1%
$1,465
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$586
Total Expenses
$1,261
Mortgage P&I
137%
$800
Property Taxes
21%
$125
Home Insurance
10%
$56
HOA
0%
$0
Property Management
15%
$88
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$146