Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.71% first-year return on $56,262 initial cash invested.
-3.71%
Cash On Cash
5.92%
Cap Rate
0.91
DSCR
$2,123
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,123 income − $2,297 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,262
Downpayment
20%
$36,440
Closing costs
1%
$1,822
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,123
Total Expenses
$2,297
Mortgage P&I
47%
$988
Property Taxes
11%
$225
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531