Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.92% first-year return on $52,650 initial cash invested.
-4.92%
Cash On Cash
5.12%
Cap Rate
0.82
DSCR
$1,452
Rent
-$216
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
6.8%
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
$1,452
Total Expenses
$1,668
Mortgage P&I
59%
$862
Property Taxes
4%
$51
Home Insurance
4%
$58
HOA
0%
$0
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$363