Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.16% first-year return on $56,514 initial cash invested.
-3.16%
Cash On Cash
6.1%
Cap Rate
0.94
DSCR
$2,142
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $2,291 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,514
Downpayment
20%
$36,680
Closing costs
1%
$1,834
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$2,291
Mortgage P&I
46%
$995
Property Taxes
9%
$201
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536