Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.52% first-year return on $54,687 initial cash invested.
-6.52%
Cash On Cash
5.01%
Cap Rate
0.77
DSCR
$1,867
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,867 income − $2,164 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,687
Downpayment
20%
$34,940
Closing costs
1%
$1,747
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,867
Total Expenses
$2,164
Mortgage P&I
51%
$952
Property Taxes
14%
$252
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$467