Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.67% first-year return on $53,553 initial cash invested.
-3.67%
Cash On Cash
5.78%
Cap Rate
0.9
DSCR
$1,834
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $1,998 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,553
Downpayment
20%
$33,860
Closing costs
1%
$1,693
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,834
Total Expenses
$1,998
Mortgage P&I
49%
$906
Property Taxes
8%
$147
Home Insurance
4%
$66
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458