Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.58% first-year return on $52,251 initial cash invested.
-5.58%
Cash On Cash
5.61%
Cap Rate
0.83
DSCR
$2,116
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $2,359 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,251
Downpayment
20%
$32,620
Closing costs
1%
$1,631
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,116
Total Expenses
$2,359
Mortgage P&I
43%
$920
Property Taxes
17%
$365
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529