Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7% first-year return on $52,986 initial cash invested.
-7%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$1,464
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $1,773 expenses = $309 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
$1,464
Total Expenses
$1,773
Mortgage P&I
57%
$841
Property Taxes
8%
$124
Home Insurance
7%
$104
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$366