Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.3% first-year return on $53,616 initial cash invested.
-7.3%
Cash On Cash
4.56%
Cap Rate
0.71
DSCR
$1,476
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,476 income − $1,802 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,616
Downpayment
20%
$33,920
Closing costs
1%
$1,696
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,476
Total Expenses
$1,802
Mortgage P&I
62%
$912
Property Taxes
8%
$121
Home Insurance
4%
$61
HOA
0%
$0
Property Management
15%
$221
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$369