Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.3% first-year return on $50,382 initial cash invested.
-26.3%
Cash On Cash
-2.5%
Cap Rate
-0.41
DSCR
$0
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,104 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,382
Downpayment
20%
$30,840
Closing costs
1%
$1,542
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,104
Mortgage P&I
7830000%
$783
Property Taxes
2790000%
$279
Home Insurance
420000%
$42
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0