Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.04% first-year return on $52,860 initial cash invested.
-8.04%
Cash On Cash
4.18%
Cap Rate
0.65
DSCR
$1,233
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,233 income − $1,587 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,860
Downpayment
20%
$33,200
Closing costs
1%
$1,660
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,233
Total Expenses
$1,587
Mortgage P&I
72%
$883
Property Taxes
4%
$53
Home Insurance
5%
$60
HOA
0%
$0
Property Management
15%
$185
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$308