Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.48% first-year return on $55,989 initial cash invested.
-1.48%
Cash On Cash
6.56%
Cap Rate
1.02
DSCR
$2,270
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $2,339 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,989
Downpayment
20%
$36,180
Closing costs
1%
$1,809
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$2,339
Mortgage P&I
43%
$967
Property Taxes
10%
$219
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568