Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.52% first-year return on $55,485 initial cash invested.
-9.52%
Cash On Cash
4.28%
Cap Rate
0.63
DSCR
$1,742
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $2,182 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,485
Downpayment
20%
$35,700
Closing costs
1%
$1,785
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,742
Total Expenses
$2,182
Mortgage P&I
58%
$1,007
Property Taxes
15%
$258
Home Insurance
5%
$80
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436