Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.96% first-year return on $51,390 initial cash invested.
-7.96%
Cash On Cash
4.01%
Cap Rate
0.65
DSCR
$1,273
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,273 income − $1,614 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,273
Total Expenses
$1,614
Mortgage P&I
64%
$821
Property Taxes
10%
$126
Home Insurance
4%
$56
HOA
0%
$0
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318