Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.77% first-year return on $55,443 initial cash invested.
-2.77%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$2,001
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,001 income − $2,129 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,443
Downpayment
20%
$35,660
Closing costs
1%
$1,783
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,001
Total Expenses
$2,129
Mortgage P&I
45%
$897
Property Taxes
10%
$202
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500