Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.65% first-year return on $141k initial cash invested.
-31.65%
Cash On Cash
-1.59%
Cap Rate
-0.26
DSCR
$0
Rent
-$3,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,715 expenses = $3,715 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,715
Mortgage P&I
29420000%
$2,942
Property Taxes
5680000%
$568
Home Insurance
2050000%
$205
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0