Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.47% first-year return on $55,779 initial cash invested.
-7.47%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$1,538
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $1,885 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,538
Total Expenses
$1,885
Mortgage P&I
59%
$913
Property Taxes
11%
$170
Home Insurance
4%
$63
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$384