Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.38% first-year return on $129k initial cash invested.
-28.38%
Cash On Cash
-1.16%
Cap Rate
-0.2
DSCR
$0
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,058 expenses = $3,058 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,058
Mortgage P&I
25470000%
$2,547
Property Taxes
3250000%
$325
Home Insurance
1860000%
$186
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0