Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.02% first-year return on $54,750 initial cash invested.
-0.02%
Cash On Cash
6.73%
Cap Rate
1.09
DSCR
$2,110
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,111 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,110
Total Expenses
$2,111
Mortgage P&I
43%
$898
Property Taxes
7%
$140
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528