Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.78% first-year return on $54,477 initial cash invested.
-1.78%
Cash On Cash
6.29%
Cap Rate
1
DSCR
$2,058
Rent
-$81
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,477
Downpayment
20%
$34,740
Closing costs
1%
$1,737
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,058
Total Expenses
$2,139
Mortgage P&I
44%
$909
Property Taxes
9%
$181
Home Insurance
3%
$62
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514