Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.95% first-year return on $133k initial cash invested.
-32.95%
Cash On Cash
-1.89%
Cap Rate
-0.31
DSCR
$0
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,648 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,470
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,648
Mortgage P&I
27860000%
$2,786
Property Taxes
6700000%
$670
Home Insurance
1920000%
$192
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0