Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.84% first-year return on $125k initial cash invested.
-26.84%
Cash On Cash
-0.83%
Cap Rate
-0.14
DSCR
$0
Rent
-$2,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,803 expenses = $2,803 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,110
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,803
Mortgage P&I
24510000%
$2,451
Property Taxes
1600000%
$160
Home Insurance
1920000%
$192
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0