Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.63% first-year return on $49,920 initial cash invested.
-1.63%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$1,930
Rent
-$68
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,920
Downpayment
20%
$30,400
Closing costs
1%
$1,520
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,930
Total Expenses
$1,998
Mortgage P&I
40%
$773
Property Taxes
9%
$177
Home Insurance
3%
$53
HOA
4%
$69
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482