Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.71% first-year return on $54,036 initial cash invested.
-8.71%
Cash On Cash
3.91%
Cap Rate
0.63
DSCR
$1,613
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,613 income − $2,005 expenses = $392 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
$1,613
Total Expenses
$2,005
Mortgage P&I
55%
$886
Property Taxes
16%
$254
Home Insurance
5%
$75
HOA
1%
$15
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$403