Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.13% first-year return on $55,149 initial cash invested.
-3.13%
Cash On Cash
5.89%
Cap Rate
0.92
DSCR
$1,799
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,799 income − $1,943 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,149
Downpayment
20%
$35,380
Closing costs
1%
$1,769
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,799
Total Expenses
$1,943
Mortgage P&I
52%
$940
Property Taxes
5%
$87
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450