Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.3% first-year return on $51,747 initial cash invested.
-1.3%
Cash On Cash
6.32%
Cap Rate
1.03
DSCR
$1,926
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,747
Downpayment
20%
$32,140
Closing costs
1%
$1,607
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,926
Total Expenses
$1,982
Mortgage P&I
43%
$826
Property Taxes
9%
$173
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482