Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $53,196 initial cash invested.
-13.24%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$823
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$823 income − $1,410 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,196
Downpayment
20%
$33,520
Closing costs
1%
$1,676
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$823
Total Expenses
$1,410
Mortgage P&I
104%
$859
Property Taxes
12%
$98
Home Insurance
7%
$58
HOA
0%
$0
Property Management
15%
$123
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$206