Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.54% first-year return on $53,700 initial cash invested.
-20.54%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$665
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$665 income − $1,584 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$665
Total Expenses
$1,584
Mortgage P&I
131%
$868
Property Taxes
51%
$336
Home Insurance
9%
$60
HOA
0%
$0
Property Management
15%
$100
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$166