Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.59% first-year return on $54,666 initial cash invested.
-0.59%
Cash On Cash
6.74%
Cap Rate
1.07
DSCR
$2,310
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $2,337 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,666
Downpayment
20%
$34,920
Closing costs
1%
$1,746
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,310
Total Expenses
$2,337
Mortgage P&I
40%
$916
Property Taxes
10%
$225
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578