Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.66% first-year return on $47,043 initial cash invested.
-20.66%
Cash On Cash
-0.94%
Cap Rate
-0.15
DSCR
$0
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $810 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,043
Downpayment
20%
$27,660
Closing costs
1%
$1,383
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$0
Total Expenses
$810
Mortgage P&I
7020000%
$702
Property Taxes
660000%
$66
Home Insurance
420000%
$42
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0