Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.57% first-year return on $51,579 initial cash invested.
-22.57%
Cash On Cash
-1.37%
Cap Rate
-0.23
DSCR
$0
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $970 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.3%
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
$0
Total Expenses
$970
Mortgage P&I
7880000%
$788
Property Taxes
1260000%
$126
Home Insurance
560000%
$56
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0