Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.13% first-year return on $55,779 initial cash invested.
-2.13%
Cash On Cash
6.26%
Cap Rate
0.98
DSCR
$1,985
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $2,084 expenses = $99 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
$1,985
Total Expenses
$2,084
Mortgage P&I
48%
$958
Property Taxes
5%
$100
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496