Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.11% first-year return on $51,159 initial cash invested.
-2.11%
Cash On Cash
6.33%
Cap Rate
1
DSCR
$2,218
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $2,308 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,159
Downpayment
20%
$31,580
Closing costs
1%
$1,579
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$2,308
Mortgage P&I
38%
$834
Property Taxes
16%
$357
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554