Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.14% first-year return on $51,579 initial cash invested.
-3.14%
Cash On Cash
5.94%
Cap Rate
0.92
DSCR
$1,665
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $1,800 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,665
Total Expenses
$1,800
Mortgage P&I
52%
$859
Property Taxes
5%
$85
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416