Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.61% first-year return on $50,235 initial cash invested.
-25.61%
Cash On Cash
-1.93%
Cap Rate
-0.3
DSCR
$0
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,072 expenses = $1,072 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,235
Downpayment
20%
$30,700
Closing costs
1%
$1,535
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,072
Mortgage P&I
8250000%
$825
Property Taxes
1860000%
$186
Home Insurance
610000%
$61
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0