Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.67% first-year return on $122k initial cash invested.
-32.67%
Cash On Cash
-2.05%
Cap Rate
-0.34
DSCR
$0
Rent
-$3,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,318 expenses = $3,318 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,920
Closing costs
1%
$4,946
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,318
Mortgage P&I
24740000%
$2,474
Property Taxes
6660000%
$666
Home Insurance
1780000%
$178
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0