Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.3% first-year return on $51,579 initial cash invested.
-3.3%
Cash On Cash
5.54%
Cap Rate
0.91
DSCR
$1,688
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,830 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,688
Total Expenses
$1,830
Mortgage P&I
48%
$812
Property Taxes
9%
$151
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422