Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.83% first-year return on $53,868 initial cash invested.
-1.83%
Cash On Cash
6.41%
Cap Rate
0.99
DSCR
$1,795
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,795 income − $1,877 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,868
Downpayment
20%
$34,160
Closing costs
1%
$1,708
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,795
Total Expenses
$1,877
Mortgage P&I
51%
$923
Property Taxes
2%
$38
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449