Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.86% first-year return on $54,036 initial cash invested.
-5.86%
Cash On Cash
4.87%
Cap Rate
0.79
DSCR
$1,856
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $2,120 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,036
Downpayment
20%
$34,320
Closing costs
1%
$1,716
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,856
Total Expenses
$2,120
Mortgage P&I
48%
$886
Property Taxes
14%
$254
Home Insurance
4%
$75
HOA
1%
$15
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464