Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.66% first-year return on $55,800 initial cash invested.
-3.66%
Cash On Cash
5.79%
Cap Rate
0.91
DSCR
$2,097
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,097 income − $2,267 expenses = $170 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
$2,097
Total Expenses
$2,267
Mortgage P&I
46%
$955
Property Taxes
12%
$242
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524