Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.09% first-year return on $130k initial cash invested.
-33.09%
Cash On Cash
-2.04%
Cap Rate
-0.34
DSCR
$0
Rent
-$3,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,595 expenses = $3,595 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,595
Mortgage P&I
26870000%
$2,687
Property Taxes
7190000%
$719
Home Insurance
1890000%
$189
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0