Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.96% first-year return on $132k initial cash invested.
-34.96%
Cash On Cash
-2.52%
Cap Rate
-0.42
DSCR
$0
Rent
-$3,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,838 expenses = $3,838 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,417
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,838
Mortgage P&I
27020000%
$2,702
Property Taxes
9610000%
$961
Home Insurance
1750000%
$175
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0