Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.79% first-year return on $52,125 initial cash invested.
-4.79%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$1,656
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $1,864 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,125
Downpayment
20%
$32,500
Closing costs
1%
$1,625
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,656
Total Expenses
$1,864
Mortgage P&I
49%
$807
Property Taxes
12%
$206
Home Insurance
3%
$57
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414