Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.4% first-year return on $57,900 initial cash invested.
-34.4%
Cash On Cash
-4.12%
Cap Rate
-0.65
DSCR
$0
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,660 expenses = $1,660 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,660
Mortgage P&I
10080000%
$1,008
Property Taxes
5860000%
$586
Home Insurance
660000%
$66
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
Projection Charts
Investment Value YoY