Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.29% first-year return on $50,886 initial cash invested.
-26.29%
Cash On Cash
-2.25%
Cap Rate
-0.36
DSCR
$0
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,886
Downpayment
20%
$31,320
Closing costs
1%
$1,566
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,115
Mortgage P&I
8210000%
$821
Property Taxes
2380000%
$238
Home Insurance
560000%
$56
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0