Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.9% first-year return on $54,330 initial cash invested.
-5.9%
Cash On Cash
5.32%
Cap Rate
0.81
DSCR
$2,239
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,239 income − $2,506 expenses = $267 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,239
Total Expenses
$2,506
Mortgage P&I
42%
$944
Property Taxes
19%
$425
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560