Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.78% first-year return on $52,986 initial cash invested.
-4.78%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$1,650
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,650 income − $1,861 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,986
Downpayment
20%
$33,320
Closing costs
1%
$1,666
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,650
Total Expenses
$1,861
Mortgage P&I
51%
$841
Property Taxes
8%
$124
Home Insurance
6%
$104
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412