Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.33% first-year return on $50,361 initial cash invested.
-22.33%
Cash On Cash
-0.76%
Cap Rate
-0.12
DSCR
$0
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $937 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,361
Downpayment
20%
$30,820
Closing costs
1%
$1,541
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$0
Total Expenses
$937
Mortgage P&I
8390000%
$839
Property Taxes
520000%
$52
Home Insurance
460000%
$46
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0