Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.38% first-year return on $54,120 initial cash invested.
-0.38%
Cash On Cash
6.75%
Cap Rate
1.07
DSCR
$2,024
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,120
Downpayment
20%
$34,400
Closing costs
1%
$1,720
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,024
Total Expenses
$2,041
Mortgage P&I
45%
$904
Property Taxes
5%
$105
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506