Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.23% first-year return on $51,033 initial cash invested.
-2.23%
Cash On Cash
6.12%
Cap Rate
0.97
DSCR
$1,745
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $1,840 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,033
Downpayment
20%
$31,460
Closing costs
1%
$1,573
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,745
Total Expenses
$1,840
Mortgage P&I
47%
$827
Property Taxes
6%
$107
Home Insurance
4%
$68
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436