Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.77% first-year return on $56,304 initial cash invested.
-0.77%
Cash On Cash
6.45%
Cap Rate
1.05
DSCR
$2,086
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $2,122 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,304
Downpayment
20%
$36,480
Closing costs
1%
$1,824
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$2,122
Mortgage P&I
45%
$934
Property Taxes
6%
$129
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522