Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.68% first-year return on $54,897 initial cash invested.
-1.68%
Cash On Cash
6.63%
Cap Rate
1.01
DSCR
$2,220
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $2,297 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,897
Downpayment
20%
$35,140
Closing costs
1%
$1,757
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$2,297
Mortgage P&I
43%
$959
Property Taxes
10%
$212
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555