Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.59% first-year return on $51,411 initial cash invested.
-8.59%
Cash On Cash
4.34%
Cap Rate
0.65
DSCR
$1,533
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,901 expenses = $368 out of pocket
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,411
Downpayment
20%
$31,820
Closing costs
1%
$1,591
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,533
Total Expenses
$1,901
Mortgage P&I
58%
$882
Property Taxes
15%
$230
Home Insurance
4%
$54
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383