Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.28% first-year return on $56,283 initial cash invested.
-3.28%
Cash On Cash
6.17%
Cap Rate
0.93
DSCR
$2,108
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $2,262 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,283
Downpayment
20%
$36,460
Closing costs
1%
$1,823
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,108
Total Expenses
$2,262
Mortgage P&I
48%
$1,007
Property Taxes
8%
$179
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527