Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.47% first-year return on $55,464 initial cash invested.
-2.47%
Cash On Cash
6.22%
Cap Rate
0.97
DSCR
$2,163
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,163 income − $2,277 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,464
Downpayment
20%
$35,680
Closing costs
1%
$1,784
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,163
Total Expenses
$2,277
Mortgage P&I
44%
$951
Property Taxes
10%
$221
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541