Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.36% first-year return on $54,813 initial cash invested.
-8.36%
Cash On Cash
4.37%
Cap Rate
0.66
DSCR
$1,413
Rent
-$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,413 income − $1,795 expenses = $382 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,813
Downpayment
20%
$35,060
Closing costs
1%
$1,753
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,413
Total Expenses
$1,795
Mortgage P&I
68%
$964
Property Taxes
6%
$89
Home Insurance
4%
$63
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$353