Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.1% first-year return on $55,779 initial cash invested.
-13.1%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$1,292
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,292 income − $1,901 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,292
Total Expenses
$1,901
Mortgage P&I
71%
$922
Property Taxes
23%
$295
Home Insurance
5%
$63
HOA
0%
$0
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$323