Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.13% first-year return on $45,300 initial cash invested.
-24.13%
Cash On Cash
-2.04%
Cap Rate
-0.32
DSCR
$0
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $911 expenses = $911 out of pocket
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$0
Total Expenses
$911
Mortgage P&I
6900000%
$690
Property Taxes
1750000%
$175
Home Insurance
460000%
$46
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0