Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.89% first-year return on $51,075 initial cash invested.
-4.89%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$1,505
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,075
Downpayment
20%
$31,500
Closing costs
1%
$1,575
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,505
Total Expenses
$1,713
Mortgage P&I
52%
$784
Property Taxes
10%
$152
Home Insurance
4%
$55
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$376