Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.2% first-year return on $54,288 initial cash invested.
-0.2%
Cash On Cash
6.84%
Cap Rate
1.08
DSCR
$2,156
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,288
Downpayment
20%
$34,560
Closing costs
1%
$1,728
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,156
Total Expenses
$2,165
Mortgage P&I
42%
$908
Property Taxes
8%
$162
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539