Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.31% first-year return on $58,341 initial cash invested.
-24.31%
Cash On Cash
-0.99%
Cap Rate
-0.15
DSCR
$0
Rent
-$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,182 expenses = $1,182 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,182
Mortgage P&I
10240000%
$1,024
Property Taxes
880000%
$88
Home Insurance
700000%
$70
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0