Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $46,896 initial cash invested.
-19.73%
Cash On Cash
-0.57%
Cap Rate
-0.09
DSCR
$0
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $771 expenses = $771 out of pocket
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,896
Downpayment
20%
$27,520
Closing costs
1%
$1,376
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$0
Total Expenses
$771
Mortgage P&I
7060000%
$706
Property Taxes
250000%
$25
Home Insurance
400000%
$40
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0