Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.02% first-year return on $54,729 initial cash invested.
-0.02%
Cash On Cash
7.08%
Cap Rate
1.09
DSCR
$2,207
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,207 income − $2,208 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,207
Total Expenses
$2,208
Mortgage P&I
43%
$945
Property Taxes
6%
$143
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552