Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.54% first-year return on $55,989 initial cash invested.
-0.54%
Cash On Cash
7.04%
Cap Rate
1.07
DSCR
$2,393
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,393 income − $2,418 expenses = $25 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
$2,393
Total Expenses
$2,418
Mortgage P&I
41%
$991
Property Taxes
9%
$214
Home Insurance
3%
$64
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598