Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.37% first-year return on $128k initial cash invested.
-34.37%
Cash On Cash
-2.61%
Cap Rate
-0.45
DSCR
$0
Rent
-$3,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,674 expenses = $3,674 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,252
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,674
Mortgage P&I
25330000%
$2,533
Property Taxes
8700000%
$870
Home Insurance
2710000%
$271
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0