Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.36% first-year return on $52,902 initial cash invested.
-12.36%
Cash On Cash
2.93%
Cap Rate
0.46
DSCR
$1,819
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $2,364 expenses = $545 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
$1,819
Total Expenses
$2,364
Mortgage P&I
48%
$878
Property Taxes
30%
$553
Home Insurance
3%
$59
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455