Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.12% first-year return on $52,650 initial cash invested.
-25.12%
Cash On Cash
-1.71%
Cap Rate
-0.27
DSCR
$212
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$212 income − $1,314 expenses = $1,102 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
$212
Total Expenses
$1,314
Mortgage P&I
405%
$859
Property Taxes
140%
$296
Home Insurance
27%
$58
HOA
0%
$0
Property Management
15%
$32
CapEx
4%
$8
Vacancy
0%
$0
Maintenance
4%
$8
Other
25%
$53