Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.35% first-year return on $52,251 initial cash invested.
-5.35%
Cash On Cash
5.72%
Cap Rate
0.83
DSCR
$1,744
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $1,977 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.8%
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
$1,744
Total Expenses
$1,977
Mortgage P&I
54%
$940
Property Taxes
9%
$157
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436