Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.61% first-year return on $53,490 initial cash invested.
-0.61%
Cash On Cash
6.64%
Cap Rate
1.05
DSCR
$1,862
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $1,889 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,862
Total Expenses
$1,889
Mortgage P&I
48%
$888
Property Taxes
3%
$49
Home Insurance
3%
$59
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$466