Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.79% first-year return on $54,750 initial cash invested.
-0.79%
Cash On Cash
7.03%
Cap Rate
1.07
DSCR
$2,680
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$2,716
Mortgage P&I
36%
$954
Property Taxes
15%
$415
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670