Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.02% first-year return on $121k initial cash invested.
-29.02%
Cash On Cash
-1.29%
Cap Rate
-0.22
DSCR
$0
Rent
-$2,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,917 expenses = $2,917 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,720
Closing costs
1%
$4,886
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,917
Mortgage P&I
23930000%
$2,393
Property Taxes
3490000%
$349
Home Insurance
1750000%
$175
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0