Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.69% first-year return on $54,183 initial cash invested.
-24.69%
Cash On Cash
-1.67%
Cap Rate
-0.27
DSCR
$0
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,115 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,183
Downpayment
20%
$34,460
Closing costs
1%
$1,723
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,115
Mortgage P&I
8750000%
$875
Property Taxes
1960000%
$196
Home Insurance
440000%
$44
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0