Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.69% first-year return on $50,004 initial cash invested.
-2.69%
Cash On Cash
6.5%
Cap Rate
1.03
DSCR
$3,371
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,004
Downpayment
20%
$30,480
Closing costs
1%
$1,524
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,371
Total Expenses
$3,483
Mortgage P&I
24%
$802
Property Taxes
30%
$1,008
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843