Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.82% first-year return on $51,159 initial cash invested.
-3.82%
Cash On Cash
5.73%
Cap Rate
0.9
DSCR
$2,078
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $2,241 expenses = $163 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
$2,078
Total Expenses
$2,241
Mortgage P&I
40%
$834
Property Taxes
17%
$357
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520