Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.89% first-year return on $51,579 initial cash invested.
-7.89%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$1,212
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,212 income − $1,551 expenses = $339 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
$1,212
Total Expenses
$1,551
Mortgage P&I
65%
$788
Property Taxes
10%
$126
Home Insurance
5%
$56
HOA
0%
$0
Property Management
15%
$182
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$303