Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.32% first-year return on $57,039 initial cash invested.
-24.32%
Cash On Cash
-1.32%
Cap Rate
-0.21
DSCR
$0
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,156 expenses = $1,156 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,156
Mortgage P&I
9520000%
$952
Property Taxes
1380000%
$138
Home Insurance
660000%
$66
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0