Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.19% first-year return on $55,800 initial cash invested.
-6.19%
Cash On Cash
5.09%
Cap Rate
0.78
DSCR
$1,923
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $2,211 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,923
Total Expenses
$2,211
Mortgage P&I
51%
$974
Property Taxes
13%
$251
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481