Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.23% first-year return on $52,650 initial cash invested.
-1.23%
Cash On Cash
6.46%
Cap Rate
1.02
DSCR
$1,857
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,857 income − $1,911 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,857
Total Expenses
$1,911
Mortgage P&I
47%
$868
Property Taxes
5%
$94
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464