Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.38% first-year return on $56,367 initial cash invested.
-2.38%
Cash On Cash
6.18%
Cap Rate
0.97
DSCR
$2,023
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $2,135 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,023
Total Expenses
$2,135
Mortgage P&I
48%
$972
Property Taxes
6%
$129
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506