Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.03% first-year return on $43,200 initial cash invested.
-21.03%
Cash On Cash
-1.48%
Cap Rate
-0.24
DSCR
$0
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $757 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$0
Total Expenses
$757
Mortgage P&I
6090000%
$609
Property Taxes
1060000%
$106
Home Insurance
420000%
$42
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0