Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.37% first-year return on $56,199 initial cash invested.
-8.37%
Cash On Cash
4.41%
Cap Rate
0.67
DSCR
$1,679
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,679 income − $2,071 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,199
Downpayment
20%
$36,380
Closing costs
1%
$1,819
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,679
Total Expenses
$2,071
Mortgage P&I
59%
$993
Property Taxes
13%
$212
Home Insurance
4%
$60
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420