Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.78% first-year return on $125k initial cash invested.
-28.78%
Cash On Cash
-1.07%
Cap Rate
-0.18
DSCR
$0
Rent
-$2,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,995 expenses = $2,995 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,995
Mortgage P&I
25400000%
$2,540
Property Taxes
2770000%
$277
Home Insurance
1780000%
$178
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0