Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.33% first-year return on $119k initial cash invested.
-31.33%
Cash On Cash
-1.6%
Cap Rate
-0.26
DSCR
$0
Rent
-$3,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,116 expenses = $3,116 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,520
Closing costs
1%
$4,826
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,116
Mortgage P&I
24720000%
$2,472
Property Taxes
4730000%
$473
Home Insurance
1710000%
$171
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0