Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.28% first-year return on $54,729 initial cash invested.
-4.28%
Cash On Cash
5.65%
Cap Rate
0.87
DSCR
$1,833
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,833
Total Expenses
$2,028
Mortgage P&I
52%
$945
Property Taxes
8%
$143
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458