Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.68% first-year return on $54,855 initial cash invested.
-3.68%
Cash On Cash
5.57%
Cap Rate
0.9
DSCR
$1,888
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $2,056 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,855
Downpayment
20%
$35,100
Closing costs
1%
$1,755
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,888
Total Expenses
$2,056
Mortgage P&I
48%
$906
Property Taxes
11%
$206
Home Insurance
2%
$37
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472