Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.45% first-year return on $51,831 initial cash invested.
-2.45%
Cash On Cash
6.11%
Cap Rate
0.95
DSCR
$1,647
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,647 income − $1,753 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,647
Total Expenses
$1,753
Mortgage P&I
52%
$860
Property Taxes
3%
$48
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412