Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.71% first-year return on $54,750 initial cash invested.
-20.71%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$946
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$946 income − $1,891 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$946
Total Expenses
$1,891
Mortgage P&I
97%
$919
Property Taxes
48%
$457
Home Insurance
6%
$61
HOA
0%
$0
Property Management
15%
$142
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$236