Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.16% first-year return on $122k initial cash invested.
-29.16%
Cash On Cash
-1.06%
Cap Rate
-0.17
DSCR
$0
Rent
-$2,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,963 expenses = $2,963 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,963
Mortgage P&I
25250000%
$2,525
Property Taxes
2650000%
$265
Home Insurance
1730000%
$173
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0