Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.33% first-year return on $51,579 initial cash invested.
-7.33%
Cash On Cash
4.08%
Cap Rate
0.67
DSCR
$1,263
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,263 income − $1,578 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,263
Total Expenses
$1,578
Mortgage P&I
64%
$807
Property Taxes
9%
$108
Home Insurance
4%
$56
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$316