Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.36% first-year return on $53,763 initial cash invested.
-0.36%
Cash On Cash
6.87%
Cap Rate
1.08
DSCR
$2,233
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,233 income − $2,249 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,763
Downpayment
20%
$34,060
Closing costs
1%
$1,703
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,233
Total Expenses
$2,249
Mortgage P&I
40%
$902
Property Taxes
9%
$196
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558