Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.22% first-year return on $55,779 initial cash invested.
-0.22%
Cash On Cash
6.6%
Cap Rate
1.08
DSCR
$1,992
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$2,002
Mortgage P&I
46%
$920
Property Taxes
3%
$62
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498