Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.33% first-year return on $57,900 initial cash invested.
-25.33%
Cash On Cash
-1.37%
Cap Rate
-0.22
DSCR
$0
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,222 expenses = $1,222 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,222
Mortgage P&I
10050000%
$1,005
Property Taxes
1510000%
$151
Home Insurance
660000%
$66
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0