Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.4% first-year return on $54,981 initial cash invested.
-8.4%
Cash On Cash
4.57%
Cap Rate
0.69
DSCR
$2,016
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $2,401 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,981
Downpayment
20%
$35,220
Closing costs
1%
$1,761
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,016
Total Expenses
$2,401
Mortgage P&I
48%
$975
Property Taxes
20%
$395
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504