Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.56% first-year return on $124k initial cash invested.
-30.56%
Cash On Cash
-1.48%
Cap Rate
-0.25
DSCR
$0
Rent
-$3,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,166 expenses = $3,166 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,062
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,166
Mortgage P&I
25400000%
$2,540
Property Taxes
4420000%
$442
Home Insurance
1840000%
$184
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0