Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.25% first-year return on $52,545 initial cash invested.
-4.25%
Cash On Cash
5.3%
Cap Rate
0.86
DSCR
$1,750
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $1,936 expenses = $186 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
$1,750
Total Expenses
$1,936
Mortgage P&I
48%
$843
Property Taxes
9%
$151
Home Insurance
6%
$102
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438