Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.27% first-year return on $52,650 initial cash invested.
-0.27%
Cash On Cash
6.61%
Cap Rate
1.11
DSCR
$2,584
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$2,596
Mortgage P&I
32%
$818
Property Taxes
19%
$480
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646