Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.68% first-year return on $55,170 initial cash invested.
-5.68%
Cash On Cash
5.38%
Cap Rate
0.81
DSCR
$1,898
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $2,159 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,898
Total Expenses
$2,159
Mortgage P&I
52%
$978
Property Taxes
11%
$208
Home Insurance
3%
$62
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474