Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.32% first-year return on $54,582 initial cash invested.
-1.32%
Cash On Cash
6.55%
Cap Rate
1.02
DSCR
$2,018
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,582
Downpayment
20%
$34,840
Closing costs
1%
$1,742
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,018
Total Expenses
$2,078
Mortgage P&I
46%
$930
Property Taxes
6%
$118
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504