Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.43% first-year return on $53,490 initial cash invested.
-10.43%
Cash On Cash
3.42%
Cap Rate
0.54
DSCR
$1,343
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,343 income − $1,808 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,343
Total Expenses
$1,808
Mortgage P&I
66%
$893
Property Taxes
16%
$211
Home Insurance
4%
$59
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$336