Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.08% first-year return on $130k initial cash invested.
-30.08%
Cash On Cash
-1.44%
Cap Rate
-0.25
DSCR
$0
Rent
-$3,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,267 expenses = $3,267 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,267
Mortgage P&I
26240000%
$2,624
Property Taxes
4510000%
$451
Home Insurance
1920000%
$192
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0