Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.28% first-year return on $48,240 initial cash invested.
-23.28%
Cash On Cash
-1.38%
Cap Rate
-0.22
DSCR
$0
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $936 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,240
Downpayment
20%
$28,800
Closing costs
1%
$1,440
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$0
Total Expenses
$936
Mortgage P&I
7700000%
$770
Property Taxes
780000%
$78
Home Insurance
880000%
$88
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0