Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.74% first-year return on $53,700 initial cash invested.
-0.74%
Cash On Cash
6.76%
Cap Rate
1.06
DSCR
$2,127
Rent
-$33
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
7.0%
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
$2,127
Total Expenses
$2,160
Mortgage P&I
43%
$905
Property Taxes
8%
$174
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532