Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.44% first-year return on $58,824 initial cash invested.
-27.44%
Cash On Cash
-2.32%
Cap Rate
-0.39
DSCR
$0
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,345 expenses = $1,345 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,824
Downpayment
20%
$38,880
Closing costs
1%
$1,944
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,345
Mortgage P&I
9690000%
$969
Property Taxes
2760000%
$276
Home Insurance
1000000%
$100
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0