Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.45% first-year return on $56,010 initial cash invested.
-27.45%
Cash On Cash
-2.13%
Cap Rate
-0.33
DSCR
$0
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,281 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,010
Downpayment
20%
$36,200
Closing costs
1%
$1,810
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,281
Mortgage P&I
9600000%
$960
Property Taxes
2600000%
$260
Home Insurance
610000%
$61
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0