Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.32% first-year return on $129k initial cash invested.
-32.32%
Cash On Cash
-1.71%
Cap Rate
-0.28
DSCR
$0
Rent
-$3,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,469 expenses = $3,469 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,277
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,469
Mortgage P&I
27170000%
$2,717
Property Taxes
4660000%
$466
Home Insurance
1890000%
$189
HOA
970000%
$97
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0