Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.33% first-year return on $122k initial cash invested.
-30.33%
Cash On Cash
-1.56%
Cap Rate
-0.26
DSCR
$0
Rent
-$3,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,092 expenses = $3,092 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,380
Closing costs
1%
$4,969
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,092
Mortgage P&I
24470000%
$2,447
Property Taxes
4410000%
$441
Home Insurance
1750000%
$175
HOA
290000%
$29
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0