Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.2% first-year return on $52,650 initial cash invested.
-14.2%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$936
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$936 income − $1,559 expenses = $623 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.8%
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
$936
Total Expenses
$1,559
Mortgage P&I
92%
$860
Property Taxes
21%
$193
Home Insurance
6%
$58
HOA
0%
$0
Property Management
15%
$140
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$234