Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.33% first-year return on $142k initial cash invested.
-28.33%
Cash On Cash
-1.01%
Cap Rate
-0.18
DSCR
$0
Rent
-$3,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,357 expenses = $3,357 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,913
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,357
Mortgage P&I
28570000%
$2,857
Property Taxes
2860000%
$286
Home Insurance
2140000%
$214
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0