Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.91% first-year return on $142k initial cash invested.
-28.91%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$0
Rent
-$3,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,410 expenses = $3,410 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,884
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,410
Mortgage P&I
30290000%
$3,029
Property Taxes
1690000%
$169
Home Insurance
2120000%
$212
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0