Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.51% first-year return on $126k initial cash invested.
-30.51%
Cash On Cash
-1.24%
Cap Rate
-0.2
DSCR
$0
Rent
-$3,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,194 expenses = $3,194 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,125
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,194
Mortgage P&I
26660000%
$2,666
Property Taxes
2290000%
$229
Home Insurance
1840000%
$184
HOA
1150000%
$115
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0