Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.12% first-year return on $51,915 initial cash invested.
-0.12%
Cash On Cash
6.79%
Cap Rate
1.09
DSCR
$2,068
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $2,073 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,915
Downpayment
20%
$32,300
Closing costs
1%
$1,615
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$2,073
Mortgage P&I
40%
$836
Property Taxes
9%
$186
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517