Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.43% first-year return on $54,351 initial cash invested.
-5.43%
Cash On Cash
4.73%
Cap Rate
0.8
DSCR
$1,815
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,351
Downpayment
20%
$34,620
Closing costs
1%
$1,731
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,815
Total Expenses
$2,061
Mortgage P&I
47%
$856
Property Taxes
15%
$281
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454