Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.42% first-year return on $54,729 initial cash invested.
-5.42%
Cash On Cash
5.26%
Cap Rate
0.82
DSCR
$1,998
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $2,245 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,998
Total Expenses
$2,245
Mortgage P&I
47%
$933
Property Taxes
15%
$291
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500