Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.94% first-year return on $56,493 initial cash invested.
-10.94%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$1,327
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,327 income − $1,842 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,493
Downpayment
20%
$36,660
Closing costs
1%
$1,833
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,327
Total Expenses
$1,842
Mortgage P&I
72%
$956
Property Taxes
14%
$184
Home Insurance
5%
$65
HOA
0%
$0
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332