Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.39% first-year return on $56,094 initial cash invested.
-0.39%
Cash On Cash
7.14%
Cap Rate
1.08
DSCR
$2,395
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,395 income − $2,413 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,094
Downpayment
20%
$36,280
Closing costs
1%
$1,814
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,395
Total Expenses
$2,413
Mortgage P&I
42%
$1,002
Property Taxes
8%
$196
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599