Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.42% first-year return on $58,950 initial cash invested.
-26.42%
Cash On Cash
-2.04%
Cap Rate
-0.34
DSCR
$0
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,298
Mortgage P&I
9660000%
$966
Property Taxes
2640000%
$264
Home Insurance
680000%
$68
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0