Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $52,650 initial cash invested.
-25.3%
Cash On Cash
-1.77%
Cap Rate
-0.28
DSCR
$199
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$199 income − $1,309 expenses = $1,110 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
$199
Total Expenses
$1,309
Mortgage P&I
432%
$859
Property Taxes
149%
$296
Home Insurance
29%
$58
HOA
0%
$0
Property Management
15%
$30
CapEx
4%
$8
Vacancy
0%
$0
Maintenance
4%
$8
Other
25%
$50