Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.11% first-year return on $53,700 initial cash invested.
-3.11%
Cash On Cash
6.35%
Cap Rate
0.94
DSCR
$1,971
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $2,110 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,971
Total Expenses
$2,110
Mortgage P&I
49%
$960
Property Taxes
7%
$143
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493