Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.45% first-year return on $51,747 initial cash invested.
-6.45%
Cash On Cash
4.64%
Cap Rate
0.74
DSCR
$1,483
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,483 income − $1,761 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,747
Downpayment
20%
$32,140
Closing costs
1%
$1,607
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,483
Total Expenses
$1,761
Mortgage P&I
57%
$840
Property Taxes
9%
$133
Home Insurance
5%
$77
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371