Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.44% first-year return on $137k initial cash invested.
-31.44%
Cash On Cash
-1.65%
Cap Rate
-0.28
DSCR
$0
Rent
-$3,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,594 expenses = $3,594 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,675
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,594
Mortgage P&I
28130000%
$2,813
Property Taxes
5260000%
$526
Home Insurance
1840000%
$184
HOA
710000%
$71
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0