Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected 0% first-year return on $51,390 initial cash invested.
0%
Cash On Cash
7.1%
Cap Rate
1.1
DSCR
$2,057
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $2,057 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,057
Total Expenses
$2,057
Mortgage P&I
42%
$859
Property Taxes
8%
$155
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514