Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.82% first-year return on $122k initial cash invested.
-35.82%
Cash On Cash
-2.64%
Cap Rate
-0.43
DSCR
$0
Rent
-$3,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,640 expenses = $3,640 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,640
Mortgage P&I
25510000%
$2,551
Property Taxes
9160000%
$916
Home Insurance
1730000%
$173
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0