Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.38% first-year return on $29,130 initial cash invested.
-21.38%
Cash On Cash
-5.52%
Cap Rate
-0.89
DSCR
$0
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $519 expenses = $519 out of pocket
Investment Breakdown
|
Purchase Price
$53,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,130
Downpayment
20%
$10,600
Closing costs
1%
$530
Rehab
0%
$0
Furnishing
34%
$18,000
Cashflow
Total Income
$0
Total Expenses
$519
Mortgage P&I
2750000%
$275
Property Taxes
2250000%
$225
Home Insurance
190000%
$19
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0