Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.51% first-year return on $52,629 initial cash invested.
-2.51%
Cash On Cash
6.21%
Cap Rate
0.98
DSCR
$2,279
Rent
-$110
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
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,279
Total Expenses
$2,389
Mortgage P&I
38%
$872
Property Taxes
16%
$365
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570