Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.93% first-year return on $48,450 initial cash invested.
-7.93%
Cash On Cash
4.19%
Cap Rate
0.65
DSCR
$1,111
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,111 income − $1,431 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,111
Total Expenses
$1,431
Mortgage P&I
70%
$782
Property Taxes
6%
$65
Home Insurance
5%
$51
HOA
0%
$0
Property Management
15%
$167
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$278