Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.06% first-year return on $121k initial cash invested.
-29.06%
Cash On Cash
-1.1%
Cap Rate
-0.18
DSCR
$0
Rent
-$2,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,942 expenses = $2,942 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,560
Closing costs
1%
$4,928
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,942
Mortgage P&I
24900000%
$2,490
Property Taxes
2770000%
$277
Home Insurance
1750000%
$175
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0