Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.69% first-year return on $59,139 initial cash invested.
-24.69%
Cash On Cash
-1.11%
Cap Rate
-0.17
DSCR
$0
Rent
-$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,217 expenses = $1,217 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,139
Downpayment
20%
$39,180
Closing costs
1%
$1,959
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,217
Mortgage P&I
10360000%
$1,036
Property Taxes
1070000%
$107
Home Insurance
740000%
$74
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0