Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.64% first-year return on $55,044 initial cash invested.
-9.64%
Cash On Cash
3.68%
Cap Rate
0.58
DSCR
$1,295
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $1,737 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,044
Downpayment
20%
$35,280
Closing costs
1%
$1,764
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,295
Total Expenses
$1,737
Mortgage P&I
72%
$931
Property Taxes
9%
$121
Home Insurance
5%
$63
HOA
0%
$0
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324