Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.01% first-year return on $55,779 initial cash invested.
-11.01%
Cash On Cash
2.67%
Cap Rate
0.47
DSCR
$1,558
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,558 income − $2,070 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
5.9%
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
$1,558
Total Expenses
$2,070
Mortgage P&I
55%
$851
Property Taxes
26%
$408
Home Insurance
4%
$63
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390