Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.59% first-year return on $122k initial cash invested.
-32.59%
Cash On Cash
-1.99%
Cap Rate
-0.33
DSCR
$0
Rent
-$3,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,326 expenses = $3,326 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,500
Closing costs
1%
$4,975
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,326
Mortgage P&I
25030000%
$2,503
Property Taxes
6490000%
$649
Home Insurance
1740000%
$174
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0