Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.06% first-year return on $54,183 initial cash invested.
-7.06%
Cash On Cash
4.59%
Cap Rate
0.74
DSCR
$2,092
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,183
Downpayment
20%
$34,460
Closing costs
1%
$1,723
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$2,411
Mortgage P&I
43%
$894
Property Taxes
22%
$452
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523