Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.09% first-year return on $54,748 initial cash invested.
-0.09%
Cash On Cash
7.43%
Cap Rate
1.11
DSCR
$2,672
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $2,676 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,748
Downpayment
20%
$34,998
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$2,676
Mortgage P&I
37%
$980
Property Taxes
13%
$352
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668