Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.36% first-year return on $52,650 initial cash invested.
-0.36%
Cash On Cash
6.76%
Cap Rate
1.07
DSCR
$1,930
Rent
-$16
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
6.9%
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
$1,930
Total Expenses
$1,946
Mortgage P&I
45%
$868
Property Taxes
5%
$94
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482