Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.98% first-year return on $52,650 initial cash invested.
-9.98%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$1,210
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,210 income − $1,648 expenses = $438 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,210
Total Expenses
$1,648
Mortgage P&I
68%
$821
Property Taxes
16%
$189
Home Insurance
5%
$58
HOA
0%
$0
Property Management
15%
$182
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$302