Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.59% first-year return on $53,511 initial cash invested.
-25.59%
Cash On Cash
-1.75%
Cap Rate
-0.28
DSCR
$0
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,511
Downpayment
20%
$33,820
Closing costs
1%
$1,691
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,141
Mortgage P&I
8940000%
$894
Property Taxes
1860000%
$186
Home Insurance
610000%
$61
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0