Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.94% first-year return on $55,191 initial cash invested.
-1.94%
Cash On Cash
6.08%
Cap Rate
0.99
DSCR
$1,911
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,191
Downpayment
20%
$35,420
Closing costs
1%
$1,771
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,911
Total Expenses
$2,000
Mortgage P&I
48%
$911
Property Taxes
6%
$108
Home Insurance
3%
$64
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478