Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $68,619 initial cash invested.
-21.56%
Cash On Cash
-2%
Cap Rate
-0.33
DSCR
$0
Rent
-$1,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,619
Downpayment
20%
$36,780
Closing costs
1%
$1,839
Rehab
0%
$0
Furnishing
16%
$30,000
Cashflow
Total Income
$0
Total Expenses
$1,233
Mortgage P&I
9270000%
$927
Property Taxes
1840000%
$184
Home Insurance
1220000%
$122
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0