Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.91% first-year return on $51,537 initial cash invested.
-3.91%
Cash On Cash
5.68%
Cap Rate
0.89
DSCR
$1,751
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,751 income − $1,919 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,537
Downpayment
20%
$31,940
Closing costs
1%
$1,597
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,751
Total Expenses
$1,919
Mortgage P&I
49%
$854
Property Taxes
10%
$172
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438