Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.51% first-year return on $51,600 initial cash invested.
-4.51%
Cash On Cash
5.68%
Cap Rate
0.86
DSCR
$1,702
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,702 income − $1,896 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,702
Total Expenses
$1,896
Mortgage P&I
52%
$884
Property Taxes
8%
$139
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426