Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.17% first-year return on $123k initial cash invested.
-32.17%
Cash On Cash
-1.94%
Cap Rate
-0.33
DSCR
$0
Rent
-$3,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,297 expenses = $3,297 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,297
Mortgage P&I
24870000%
$2,487
Property Taxes
6350000%
$635
Home Insurance
1750000%
$175
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0