Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.63% first-year return on $60,756 initial cash invested.
-24.63%
Cash On Cash
-0.8%
Cap Rate
-0.12
DSCR
$0
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,247 expenses = $1,247 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,756
Downpayment
20%
$40,720
Closing costs
1%
$2,036
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,247
Mortgage P&I
11110000%
$1,111
Property Taxes
740000%
$74
Home Insurance
620000%
$62
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0