Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.48% first-year return on $51,747 initial cash invested.
-1.48%
Cash On Cash
6.36%
Cap Rate
1.01
DSCR
$1,897
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,747
Downpayment
20%
$32,140
Closing costs
1%
$1,607
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,897
Total Expenses
$1,961
Mortgage P&I
44%
$840
Property Taxes
7%
$133
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474