Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.39% first-year return on $56,052 initial cash invested.
-28.39%
Cash On Cash
-2.34%
Cap Rate
-0.37
DSCR
$275
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$275 income − $1,601 expenses = $1,326 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,052
Downpayment
20%
$36,240
Closing costs
1%
$1,812
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$275
Total Expenses
$1,601
Mortgage P&I
350%
$962
Property Taxes
143%
$392
Home Insurance
24%
$65
HOA
18%
$50
Property Management
15%
$41
CapEx
4%
$11
Vacancy
0%
$0
Maintenance
4%
$11
Other
25%
$69