Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.37% first-year return on $55,611 initial cash invested.
-23.37%
Cash On Cash
-0.89%
Cap Rate
-0.14
DSCR
$0
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,083 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,611
Downpayment
20%
$35,820
Closing costs
1%
$1,791
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,083
Mortgage P&I
9500000%
$950
Property Taxes
700000%
$70
Home Insurance
630000%
$63
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0