Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.02% first-year return on $55,590 initial cash invested.
-3.02%
Cash On Cash
6.32%
Cap Rate
0.94
DSCR
$2,093
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,093 income − $2,233 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,093
Total Expenses
$2,233
Mortgage P&I
48%
$998
Property Taxes
8%
$167
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523