Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.89% first-year return on $132k initial cash invested.
-30.89%
Cash On Cash
-1.57%
Cap Rate
-0.26
DSCR
$0
Rent
-$3,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,405 expenses = $3,405 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,442
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,405
Mortgage P&I
26940000%
$2,694
Property Taxes
4510000%
$451
Home Insurance
2570000%
$257
HOA
30000%
$3
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0