Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.07% first-year return on $134k initial cash invested.
-31.07%
Cash On Cash
-1.73%
Cap Rate
-0.3
DSCR
$0
Rent
-$3,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,464 expenses = $3,464 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,514
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,464
Mortgage P&I
26670000%
$2,667
Property Taxes
4000000%
$400
Home Insurance
2050000%
$205
HOA
1920000%
$192
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0