Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.5% first-year return on $128k initial cash invested.
-30.5%
Cash On Cash
-1.25%
Cap Rate
-0.2
DSCR
$0
Rent
-$3,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,260 expenses = $3,260 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,260
Mortgage P&I
27130000%
$2,713
Property Taxes
3050000%
$305
Home Insurance
1840000%
$184
HOA
580000%
$58
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0