Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.41% first-year return on $49,290 initial cash invested.
-29.41%
Cash On Cash
-3.19%
Cap Rate
-0.49
DSCR
$0
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,208 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,208
Mortgage P&I
8120000%
$812
Property Taxes
3440000%
$344
Home Insurance
520000%
$52
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0