Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.62% first-year return on $56,367 initial cash invested.
-2.62%
Cash On Cash
6.18%
Cap Rate
0.96
DSCR
$2,016
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,016
Total Expenses
$2,139
Mortgage P&I
49%
$983
Property Taxes
6%
$122
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504