Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.59% first-year return on $52,902 initial cash invested.
-12.59%
Cash On Cash
2.85%
Cap Rate
0.45
DSCR
$1,799
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,799 income − $2,354 expenses = $555 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,902
Downpayment
20%
$33,240
Closing costs
1%
$1,662
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,799
Total Expenses
$2,354
Mortgage P&I
49%
$878
Property Taxes
31%
$553
Home Insurance
3%
$59
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450