Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.42% first-year return on $150k initial cash invested.
-33.42%
Cash On Cash
-2.03%
Cap Rate
-0.34
DSCR
$0
Rent
-$4,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,182 expenses = $4,182 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,293
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,182
Mortgage P&I
31200000%
$3,120
Property Taxes
8380000%
$838
Home Insurance
2240000%
$224
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0