Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.74% first-year return on $52,629 initial cash invested.
-4.74%
Cash On Cash
5.55%
Cap Rate
0.84
DSCR
$1,579
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,579 income − $1,787 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,579
Total Expenses
$1,787
Mortgage P&I
57%
$907
Property Taxes
4%
$64
Home Insurance
4%
$58
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395