Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.83% first-year return on $55,317 initial cash invested.
-17.83%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$536
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$536 income − $1,358 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,317
Downpayment
20%
$35,540
Closing costs
1%
$1,777
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$536
Total Expenses
$1,358
Mortgage P&I
168%
$902
Property Taxes
27%
$144
Home Insurance
10%
$56
HOA
0%
$0
Property Management
15%
$80
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$134