Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.89% first-year return on $55,506 initial cash invested.
-7.89%
Cash On Cash
4.35%
Cap Rate
0.68
DSCR
$1,553
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,553 income − $1,918 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,506
Downpayment
20%
$35,720
Closing costs
1%
$1,786
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,553
Total Expenses
$1,918
Mortgage P&I
61%
$950
Property Taxes
10%
$158
Home Insurance
4%
$65
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388