Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.11% first-year return on $54,267 initial cash invested.
-4.11%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$1,606
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,606 income − $1,792 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,606
Total Expenses
$1,792
Mortgage P&I
54%
$862
Property Taxes
6%
$97
Home Insurance
4%
$62
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402