Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.62% first-year return on $127k initial cash invested.
-28.62%
Cash On Cash
-1.03%
Cap Rate
-0.17
DSCR
$0
Rent
-$3,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,034 expenses = $3,034 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,034
Mortgage P&I
25870000%
$2,587
Property Taxes
2650000%
$265
Home Insurance
1820000%
$182
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0