Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.57% first-year return on $121k initial cash invested.
-28.57%
Cash On Cash
-1.03%
Cap Rate
-0.17
DSCR
$0
Rent
-$2,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,869 expenses = $2,869 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,640
Closing costs
1%
$4,882
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,869
Mortgage P&I
24510000%
$2,451
Property Taxes
2600000%
$260
Home Insurance
1580000%
$158
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0