Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.42% first-year return on $55,044 initial cash invested.
-2.42%
Cash On Cash
6.1%
Cap Rate
0.96
DSCR
$1,930
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,044
Downpayment
20%
$35,280
Closing costs
1%
$1,764
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,930
Total Expenses
$2,041
Mortgage P&I
48%
$931
Property Taxes
6%
$121
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482