Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.47% first-year return on $135k initial cash invested.
-32.47%
Cash On Cash
-2.14%
Cap Rate
-0.37
DSCR
$0
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,562
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,648
Mortgage P&I
26550000%
$2,655
Property Taxes
7690000%
$769
Home Insurance
2240000%
$224
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0