Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.37% first-year return on $54,645 initial cash invested.
-15.37%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$1,314
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,314 income − $2,014 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,314
Total Expenses
$2,014
Mortgage P&I
67%
$886
Property Taxes
33%
$432
Home Insurance
5%
$65
HOA
0%
$0
Property Management
15%
$197
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$328