Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.93% first-year return on $54,267 initial cash invested.
-8.93%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$1,185
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,185 income − $1,589 expenses = $404 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
$1,185
Total Expenses
$1,589
Mortgage P&I
73%
$862
Property Taxes
8%
$97
Home Insurance
5%
$62
HOA
0%
$0
Property Management
15%
$178
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$296