Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.07% first-year return on $51,579 initial cash invested.
-0.07%
Cash On Cash
7.18%
Cap Rate
1.08
DSCR
$1,910
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $1,913 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,910
Total Expenses
$1,913
Mortgage P&I
46%
$884
Property Taxes
3%
$57
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478