Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.5% first-year return on $56,010 initial cash invested.
-4.5%
Cash On Cash
5.69%
Cap Rate
0.86
DSCR
$1,851
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $2,061 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,010
Downpayment
20%
$36,200
Closing costs
1%
$1,810
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,851
Total Expenses
$2,061
Mortgage P&I
54%
$994
Property Taxes
6%
$113
Home Insurance
4%
$65
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$463