Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.71% first-year return on $134k initial cash invested.
-30.71%
Cash On Cash
-1.57%
Cap Rate
-0.27
DSCR
$0
Rent
-$3,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,424 expenses = $3,424 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,515
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,424
Mortgage P&I
27020000%
$2,702
Property Taxes
4980000%
$498
Home Insurance
2240000%
$224
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0