Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.53% first-year return on $24,552 initial cash invested.
-11.53%
Cash On Cash
-3.12%
Cap Rate
-0.52
DSCR
$0
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $236 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$31,200
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,552
Downpayment
20%
$6,240
Closing costs
1%
$312
Rehab
0%
$0
Furnishing
58%
$18,000
Cashflow
Total Income
$0
Total Expenses
$236
Mortgage P&I
1550000%
$155
Property Taxes
550000%
$55
Home Insurance
260000%
$26
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0