Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.96% first-year return on $54,330 initial cash invested.
-2.96%
Cash On Cash
6.11%
Cap Rate
0.95
DSCR
$2,166
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $2,300 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,166
Total Expenses
$2,300
Mortgage P&I
43%
$928
Property Taxes
12%
$270
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542