Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.2% first-year return on $53,301 initial cash invested.
-0.2%
Cash On Cash
6.93%
Cap Rate
1.08
DSCR
$2,106
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $2,115 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,301
Downpayment
20%
$33,620
Closing costs
1%
$1,681
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,106
Total Expenses
$2,115
Mortgage P&I
43%
$896
Property Taxes
7%
$146
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526