Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.61% first-year return on $124k initial cash invested.
-29.61%
Cash On Cash
-1.17%
Cap Rate
-0.19
DSCR
$0
Rent
-$3,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,047
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,059
Mortgage P&I
25680000%
$2,568
Property Taxes
3160000%
$316
Home Insurance
1750000%
$175
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0