Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.35% first-year return on $53,490 initial cash invested.
-4.35%
Cash On Cash
5.4%
Cap Rate
0.86
DSCR
$1,729
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $1,923 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,729
Total Expenses
$1,923
Mortgage P&I
51%
$885
Property Taxes
9%
$150
Home Insurance
3%
$59
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432