Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12% first-year return on $55,779 initial cash invested.
-12%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$1,391
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,391 income − $1,949 expenses = $558 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
$1,391
Total Expenses
$1,949
Mortgage P&I
66%
$922
Property Taxes
21%
$295
Home Insurance
5%
$63
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348