Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.51% first-year return on $131k initial cash invested.
-33.51%
Cash On Cash
-2.09%
Cap Rate
-0.35
DSCR
$0
Rent
-$3,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,652 expenses = $3,652 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,370
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,652
Mortgage P&I
27150000%
$2,715
Property Taxes
7490000%
$749
Home Insurance
1880000%
$188
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0