Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.9% first-year return on $55,506 initial cash invested.
-1.9%
Cash On Cash
6.35%
Cap Rate
0.99
DSCR
$2,085
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $2,173 expenses = $88 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
$2,085
Total Expenses
$2,173
Mortgage P&I
46%
$950
Property Taxes
8%
$158
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521