Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.11% first-year return on $52,818 initial cash invested.
-5.11%
Cash On Cash
5.33%
Cap Rate
0.82
DSCR
$1,670
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $1,895 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,670
Total Expenses
$1,895
Mortgage P&I
54%
$895
Property Taxes
8%
$139
Home Insurance
4%
$59
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418