Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.29% first-year return on $55,359 initial cash invested.
-13.29%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$1,366
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,366 income − $1,979 expenses = $613 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,359
Downpayment
20%
$35,580
Closing costs
1%
$1,779
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,366
Total Expenses
$1,979
Mortgage P&I
65%
$885
Property Taxes
27%
$374
Home Insurance
5%
$63
HOA
0%
$0
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342