Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.75% first-year return on $123k initial cash invested.
-28.75%
Cash On Cash
-1.27%
Cap Rate
-0.22
DSCR
$0
Rent
-$2,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,954 expenses = $2,954 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,954
Mortgage P&I
24240000%
$2,424
Property Taxes
3380000%
$338
Home Insurance
1920000%
$192
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0