Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.58% first-year return on $56,241 initial cash invested.
-3.58%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$1,839
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,839 income − $2,007 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,241
Downpayment
20%
$36,420
Closing costs
1%
$1,821
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,839
Total Expenses
$2,007
Mortgage P&I
51%
$930
Property Taxes
5%
$89
Home Insurance
6%
$104
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460