Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.03% first-year return on $56,850 initial cash invested.
-28.03%
Cash On Cash
-2.27%
Cap Rate
-0.36
DSCR
$0
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,328
Mortgage P&I
9780000%
$978
Property Taxes
2850000%
$285
Home Insurance
650000%
$65
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0