Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.84% first-year return on $53,700 initial cash invested.
-3.84%
Cash On Cash
5.89%
Cap Rate
0.9
DSCR
$1,954
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,954
Total Expenses
$2,126
Mortgage P&I
47%
$928
Property Taxes
10%
$201
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488