Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.19% first-year return on $51,579 initial cash invested.
-2.19%
Cash On Cash
6.41%
Cap Rate
0.97
DSCR
$1,799
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,799 income − $1,893 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,799
Total Expenses
$1,893
Mortgage P&I
49%
$876
Property Taxes
5%
$97
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450