Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.03% first-year return on $130k initial cash invested.
-31.03%
Cash On Cash
-1.54%
Cap Rate
-0.26
DSCR
$0
Rent
-$3,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,362 expenses = $3,362 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,334
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,362
Mortgage P&I
26780000%
$2,678
Property Taxes
3960000%
$396
Home Insurance
1880000%
$188
HOA
1000000%
$100
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0