Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.93% first-year return on $53,679 initial cash invested.
-6.93%
Cash On Cash
4.97%
Cap Rate
0.75
DSCR
$1,844
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $2,154 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,844
Total Expenses
$2,154
Mortgage P&I
51%
$940
Property Taxes
15%
$268
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461