Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.56% first-year return on $54,750 initial cash invested.
-1.56%
Cash On Cash
6.64%
Cap Rate
1.02
DSCR
$2,248
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,319 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$2,319
Mortgage P&I
42%
$949
Property Taxes
10%
$230
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562