Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.64% first-year return on $55,779 initial cash invested.
-5.64%
Cash On Cash
5.09%
Cap Rate
0.8
DSCR
$1,673
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $1,935 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,673
Total Expenses
$1,935
Mortgage P&I
57%
$958
Property Taxes
6%
$100
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418