Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.97% first-year return on $60,252 initial cash invested.
-30.97%
Cash On Cash
-3.12%
Cap Rate
-0.51
DSCR
$0
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,555 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,252
Downpayment
20%
$40,240
Closing costs
1%
$2,012
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,555
Mortgage P&I
10320000%
$1,032
Property Taxes
3880000%
$388
Home Insurance
700000%
$70
HOA
650000%
$65
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0