Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.64% first-year return on $154k initial cash invested.
-31.64%
Cash On Cash
-1.49%
Cap Rate
-0.25
DSCR
$0
Rent
-$4,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,057 expenses = $4,057 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,471
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,057
Mortgage P&I
32510000%
$3,251
Property Taxes
5820000%
$582
Home Insurance
2240000%
$224
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0