Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.56% first-year return on $54,603 initial cash invested.
-5.56%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$1,652
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $1,905 expenses = $253 out of pocket
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,603
Downpayment
20%
$34,860
Closing costs
1%
$1,743
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,652
Total Expenses
$1,905
Mortgage P&I
52%
$859
Property Taxes
12%
$190
Home Insurance
4%
$63
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$413