Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.27% first-year return on $55,716 initial cash invested.
-10.27%
Cash On Cash
3.5%
Cap Rate
0.55
DSCR
$1,274
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,274 income − $1,751 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,716
Downpayment
20%
$35,920
Closing costs
1%
$1,796
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,274
Total Expenses
$1,751
Mortgage P&I
75%
$950
Property Taxes
11%
$138
Home Insurance
4%
$52
HOA
0%
$0
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318