Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.39% first-year return on $134k initial cash invested.
-30.39%
Cash On Cash
-1.4%
Cap Rate
-0.23
DSCR
$0
Rent
-$3,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,400 expenses = $3,400 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,536
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,400
Mortgage P&I
27560000%
$2,756
Property Taxes
4480000%
$448
Home Insurance
1960000%
$196
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0