Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.32% first-year return on $52,629 initial cash invested.
-1.32%
Cash On Cash
6.61%
Cap Rate
1.04
DSCR
$2,379
Rent
-$58
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
$2,379
Total Expenses
$2,437
Mortgage P&I
37%
$872
Property Taxes
15%
$365
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595