Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.52% first-year return on $52,671 initial cash invested.
-0.52%
Cash On Cash
6.98%
Cap Rate
1.1
DSCR
$2,686
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $2,709 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,671
Downpayment
20%
$33,020
Closing costs
1%
$1,651
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$2,709
Mortgage P&I
33%
$876
Property Taxes
9%
$234
Home Insurance
2%
$60
HOA
9%
$250
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672