Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.86% first-year return on $138k initial cash invested.
-33.86%
Cash On Cash
-2.31%
Cap Rate
-0.39
DSCR
$0
Rent
-$3,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,904 expenses = $3,904 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,731
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,904
Mortgage P&I
28030000%
$2,803
Property Taxes
8650000%
$865
Home Insurance
2080000%
$208
HOA
280000%
$28
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0