Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.42% first-year return on $137k initial cash invested.
-34.42%
Cash On Cash
-2.49%
Cap Rate
-0.43
DSCR
$0
Rent
-$3,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,676
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,935
Mortgage P&I
27560000%
$2,756
Property Taxes
9290000%
$929
Home Insurance
2500000%
$250
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0