Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.07% first-year return on $55,527 initial cash invested.
-3.07%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$2,068
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $2,210 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,527
Downpayment
20%
$35,740
Closing costs
1%
$1,787
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$2,210
Mortgage P&I
43%
$890
Property Taxes
10%
$217
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517