Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.92% first-year return on $160k initial cash invested.
-31.92%
Cash On Cash
-1.79%
Cap Rate
-0.31
DSCR
$0
Rent
-$4,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,269 expenses = $4,269 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,269
Mortgage P&I
32580000%
$3,258
Property Taxes
6620000%
$662
Home Insurance
2440000%
$244
HOA
1050000%
$105
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0