Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.7% first-year return on $53,490 initial cash invested.
-8.7%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$1,358
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,358 income − $1,746 expenses = $388 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
$1,358
Total Expenses
$1,746
Mortgage P&I
65%
$885
Property Taxes
11%
$150
Home Insurance
4%
$59
HOA
0%
$0
Property Management
15%
$204
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$340