Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.64% first-year return on $55,464 initial cash invested.
-16.64%
Cash On Cash
1.39%
Cap Rate
0.22
DSCR
$858
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$858 income − $1,627 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,464
Downpayment
20%
$35,680
Closing costs
1%
$1,784
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$858
Total Expenses
$1,627
Mortgage P&I
110%
$941
Property Taxes
23%
$196
Home Insurance
9%
$79
HOA
0%
$0
Property Management
15%
$129
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$214