Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.2% first-year return on $54,918 initial cash invested.
-1.2%
Cash On Cash
6.31%
Cap Rate
1.03
DSCR
$1,976
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $2,031 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,918
Downpayment
20%
$35,160
Closing costs
1%
$1,758
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,976
Total Expenses
$2,031
Mortgage P&I
46%
$901
Property Taxes
6%
$119
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494