Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.09% first-year return on $52,314 initial cash invested.
-15.09%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$1,042
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,042 income − $1,700 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,314
Downpayment
20%
$32,680
Closing costs
1%
$1,634
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,042
Total Expenses
$1,700
Mortgage P&I
82%
$851
Property Taxes
28%
$293
Home Insurance
5%
$56
HOA
0%
$0
Property Management
15%
$156
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$260