Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.69% first-year return on $55,947 initial cash invested.
-0.69%
Cash On Cash
6.62%
Cap Rate
1.06
DSCR
$2,265
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $2,297 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,947
Downpayment
20%
$36,140
Closing costs
1%
$1,807
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$2,297
Mortgage P&I
41%
$938
Property Taxes
9%
$207
Home Insurance
3%
$64
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566