Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.84% first-year return on $126k initial cash invested.
-30.84%
Cash On Cash
-1.75%
Cap Rate
-0.3
DSCR
$0
Rent
-$3,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,231
Mortgage P&I
24820000%
$2,482
Property Taxes
4860000%
$486
Home Insurance
1840000%
$184
HOA
790000%
$79
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0