Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.36% first-year return on $53,952 initial cash invested.
-2.36%
Cash On Cash
6.2%
Cap Rate
0.98
DSCR
$2,282
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $2,388 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,952
Downpayment
20%
$34,240
Closing costs
1%
$1,712
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,282
Total Expenses
$2,388
Mortgage P&I
39%
$900
Property Taxes
15%
$333
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570