Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.34% first-year return on $56,094 initial cash invested.
-15.34%
Cash On Cash
1.98%
Cap Rate
0.31
DSCR
$1,058
Rent
-$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,058 income − $1,775 expenses = $717 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,094
Downpayment
20%
$36,280
Closing costs
1%
$1,814
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,058
Total Expenses
$1,775
Mortgage P&I
92%
$975
Property Taxes
22%
$228
Home Insurance
6%
$65
HOA
0%
$0
Property Management
15%
$159
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$264