Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.62% first-year return on $136k initial cash invested.
-31.62%
Cash On Cash
-1.77%
Cap Rate
-0.3
DSCR
$0
Rent
-$3,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,588 expenses = $3,588 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,626
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,588
Mortgage P&I
27600000%
$2,760
Property Taxes
6270000%
$627
Home Insurance
2010000%
$201
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0