Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.72% first-year return on $55,842 initial cash invested.
-1.72%
Cash On Cash
6.69%
Cap Rate
1.02
DSCR
$2,372
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $2,452 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,842
Downpayment
20%
$36,040
Closing costs
1%
$1,802
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$2,452
Mortgage P&I
42%
$990
Property Taxes
11%
$259
Home Insurance
3%
$64
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593