Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.32% first-year return on $52,482 initial cash invested.
-8.32%
Cash On Cash
4.16%
Cap Rate
0.65
DSCR
$1,494
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $1,858 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,482
Downpayment
20%
$32,840
Closing costs
1%
$1,642
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,494
Total Expenses
$1,858
Mortgage P&I
58%
$873
Property Taxes
14%
$202
Home Insurance
4%
$65
HOA
0%
$0
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374