Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.12% first-year return on $54,645 initial cash invested.
-3.12%
Cash On Cash
5.93%
Cap Rate
0.93
DSCR
$1,828
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,828 income − $1,970 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,828
Total Expenses
$1,970
Mortgage P&I
51%
$932
Property Taxes
5%
$100
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457