Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.52% first-year return on $55,695 initial cash invested.
-7.52%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$1,254
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,254 income − $1,603 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,695
Downpayment
20%
$35,900
Closing costs
1%
$1,795
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,254
Total Expenses
$1,603
Mortgage P&I
72%
$899
Property Taxes
3%
$39
Home Insurance
5%
$63
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314