Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.21% first-year return on $48,639 initial cash invested.
-1.21%
Cash On Cash
6.37%
Cap Rate
1.02
DSCR
$1,640
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,639
Downpayment
20%
$29,180
Closing costs
1%
$1,459
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,640
Total Expenses
$1,689
Mortgage P&I
46%
$758
Property Taxes
6%
$91
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410