Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.62% first-year return on $55,380 initial cash invested.
-2.62%
Cash On Cash
5.98%
Cap Rate
0.97
DSCR
$2,380
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $2,501 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$2,501
Mortgage P&I
38%
$913
Property Taxes
16%
$384
Home Insurance
3%
$62
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595