Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.14% first-year return on $54,729 initial cash invested.
-3.14%
Cash On Cash
5.71%
Cap Rate
0.92
DSCR
$1,797
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $1,940 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,797
Total Expenses
$1,940
Mortgage P&I
50%
$903
Property Taxes
6%
$113
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449