Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.3% first-year return on $53,574 initial cash invested.
-15.3%
Cash On Cash
1.81%
Cap Rate
0.28
DSCR
$1,039
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,039 income − $1,722 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,574
Downpayment
20%
$33,880
Closing costs
1%
$1,694
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,039
Total Expenses
$1,722
Mortgage P&I
86%
$896
Property Taxes
25%
$256
Home Insurance
7%
$70
HOA
0%
$0
Property Management
15%
$156
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$260