Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.66% first-year return on $125k initial cash invested.
-28.66%
Cash On Cash
-1.08%
Cap Rate
-0.18
DSCR
$0
Rent
-$2,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,975 expenses = $2,975 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,074
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,975
Mortgage P&I
25200000%
$2,520
Property Taxes
2490000%
$249
Home Insurance
2060000%
$206
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0