Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.85% first-year return on $137k initial cash invested.
-31.85%
Cash On Cash
-1.5%
Cap Rate
-0.24
DSCR
$0
Rent
-$3,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,643 expenses = $3,643 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,679
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,643
Mortgage P&I
29340000%
$2,934
Property Taxes
4990000%
$499
Home Insurance
2100000%
$210
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0