Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.97% first-year return on $55,338 initial cash invested.
-3.97%
Cash On Cash
5.66%
Cap Rate
0.9
DSCR
$2,180
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,338
Downpayment
20%
$35,560
Closing costs
1%
$1,778
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,180
Total Expenses
$2,363
Mortgage P&I
43%
$934
Property Taxes
15%
$320
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545