Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.14% first-year return on $51,600 initial cash invested.
-1.14%
Cash On Cash
6.52%
Cap Rate
1.04
DSCR
$2,087
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,087 income − $2,136 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,087
Total Expenses
$2,136
Mortgage P&I
40%
$835
Property Taxes
12%
$244
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522