Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.08% first-year return on $51,915 initial cash invested.
-2.08%
Cash On Cash
6.31%
Cap Rate
0.98
DSCR
$1,800
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $1,890 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,800
Total Expenses
$1,890
Mortgage P&I
48%
$867
Property Taxes
5%
$89
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450