Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.69% first-year return on $54,120 initial cash invested.
-7.69%
Cash On Cash
4.74%
Cap Rate
0.71
DSCR
$1,809
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $2,156 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,120
Downpayment
20%
$34,400
Closing costs
1%
$1,720
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,809
Total Expenses
$2,156
Mortgage P&I
53%
$954
Property Taxes
15%
$275
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452