Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.42% first-year return on $55,989 initial cash invested.
-4.42%
Cash On Cash
5.75%
Cap Rate
0.87
DSCR
$2,046
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $2,252 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,989
Downpayment
20%
$36,180
Closing costs
1%
$1,809
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$2,252
Mortgage P&I
48%
$991
Property Taxes
10%
$214
Home Insurance
3%
$64
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512