Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.92% first-year return on $55,800 initial cash invested.
-2.92%
Cash On Cash
6.04%
Cap Rate
0.95
DSCR
$2,164
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $2,300 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$2,300
Mortgage P&I
44%
$955
Property Taxes
11%
$242
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541