Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.28% first-year return on $55,590 initial cash invested.
-9.28%
Cash On Cash
3.96%
Cap Rate
0.61
DSCR
$1,485
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,485 income − $1,915 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,485
Total Expenses
$1,915
Mortgage P&I
65%
$961
Property Taxes
12%
$179
Home Insurance
4%
$63
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371