Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.61% first-year return on $138k initial cash invested.
-31.61%
Cash On Cash
-1.69%
Cap Rate
-0.28
DSCR
$0
Rent
-$3,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,627 expenses = $3,627 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,627
Mortgage P&I
28240000%
$2,824
Property Taxes
6030000%
$603
Home Insurance
2000000%
$200
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0