Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.18% first-year return on $34,485 initial cash invested.
-20.18%
Cash On Cash
-2.81%
Cap Rate
-0.46
DSCR
$0
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $580 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$78,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,485
Downpayment
20%
$15,700
Closing costs
1%
$785
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$0
Total Expenses
$580
Mortgage P&I
3960000%
$396
Property Taxes
1560000%
$156
Home Insurance
280000%
$28
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0