Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.28% first-year return on $51,390 initial cash invested.
-0.28%
Cash On Cash
6.9%
Cap Rate
1.09
DSCR
$2,122
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $2,134 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,122
Total Expenses
$2,134
Mortgage P&I
40%
$841
Property Taxes
9%
$200
Home Insurance
3%
$56
HOA
1%
$19
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530