Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.61% first-year return on $138k initial cash invested.
-29.61%
Cash On Cash
-1.23%
Cap Rate
-0.21
DSCR
$0
Rent
-$3,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,415 expenses = $3,415 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,734
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,415
Mortgage P&I
28280000%
$2,828
Property Taxes
3880000%
$388
Home Insurance
1990000%
$199
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0