Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.55% first-year return on $141k initial cash invested.
-28.55%
Cash On Cash
-0.93%
Cap Rate
-0.16
DSCR
$0
Rent
-$3,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,354 expenses = $3,354 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,855
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,354
Mortgage P&I
28980000%
$2,898
Property Taxes
2390000%
$239
Home Insurance
2170000%
$217
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0