Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.08% first-year return on $51,810 initial cash invested.
-10.08%
Cash On Cash
3.84%
Cap Rate
0.59
DSCR
$1,776
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $2,211 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,810
Downpayment
20%
$32,200
Closing costs
1%
$1,610
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,776
Total Expenses
$2,211
Mortgage P&I
49%
$879
Property Taxes
24%
$419
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444