Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.96% first-year return on $54,981 initial cash invested.
-6.96%
Cash On Cash
5.06%
Cap Rate
0.76
DSCR
$2,144
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $2,463 expenses = $319 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
$2,144
Total Expenses
$2,463
Mortgage P&I
45%
$975
Property Taxes
18%
$395
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536