Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.37% first-year return on $139k initial cash invested.
-31.37%
Cash On Cash
-1.68%
Cap Rate
-0.29
DSCR
$0
Rent
-$3,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,627 expenses = $3,627 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,627
Mortgage P&I
28220000%
$2,822
Property Taxes
5190000%
$519
Home Insurance
2010000%
$201
HOA
850000%
$85
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0