Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.33% first-year return on $53,994 initial cash invested.
-1.33%
Cash On Cash
6.79%
Cap Rate
1.04
DSCR
$2,400
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $2,460 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,994
Downpayment
20%
$34,280
Closing costs
1%
$1,714
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,400
Total Expenses
$2,460
Mortgage P&I
39%
$934
Property Taxes
12%
$289
Home Insurance
2%
$58
HOA
1%
$27
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600