Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.39% first-year return on $141k initial cash invested.
-27.39%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$0
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,215 expenses = $3,215 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,215
Mortgage P&I
29260000%
$2,926
Property Taxes
840000%
$84
Home Insurance
2050000%
$205
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0