Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.63% first-year return on $52,650 initial cash invested.
-21.63%
Cash On Cash
-0.51%
Cap Rate
-0.08
DSCR
$506
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$506 income − $1,455 expenses = $949 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
$506
Total Expenses
$1,455
Mortgage P&I
170%
$859
Property Taxes
59%
$296
Home Insurance
11%
$58
HOA
0%
$0
Property Management
15%
$76
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$126