Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.54% first-year return on $52,818 initial cash invested.
-1.54%
Cash On Cash
6.35%
Cap Rate
1.02
DSCR
$2,200
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,200
Total Expenses
$2,268
Mortgage P&I
39%
$858
Property Taxes
13%
$291
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550