Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.08% first-year return on $53,406 initial cash invested.
-3.08%
Cash On Cash
6.13%
Cap Rate
0.94
DSCR
$1,951
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,951 income − $2,088 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,406
Downpayment
20%
$33,720
Closing costs
1%
$1,686
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,951
Total Expenses
$2,088
Mortgage P&I
47%
$920
Property Taxes
9%
$171
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488