Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.13% first-year return on $53,679 initial cash invested.
-0.13%
Cash On Cash
6.5%
Cap Rate
1.09
DSCR
$2,107
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,107 income − $2,113 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,107
Total Expenses
$2,113
Mortgage P&I
40%
$842
Property Taxes
9%
$200
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527