Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.16% first-year return on $52,545 initial cash invested.
-1.16%
Cash On Cash
6.36%
Cap Rate
1.03
DSCR
$2,008
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $2,059 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,545
Downpayment
20%
$32,900
Closing costs
1%
$1,645
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,008
Total Expenses
$2,059
Mortgage P&I
42%
$843
Property Taxes
8%
$151
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502