Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.96% first-year return on $46,371 initial cash invested.
-23.96%
Cash On Cash
-2.25%
Cap Rate
-0.38
DSCR
$0
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $926 expenses = $926 out of pocket
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,371
Downpayment
20%
$27,020
Closing costs
1%
$1,351
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$0
Total Expenses
$926
Mortgage P&I
6730000%
$673
Property Taxes
2100000%
$210
Home Insurance
430000%
$43
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0