Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.96% first-year return on $147k initial cash invested.
-35.96%
Cash On Cash
-2.63%
Cap Rate
-0.44
DSCR
$0
Rent
-$4,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,395 expenses = $4,395 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,126
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,395
Mortgage P&I
30530000%
$3,053
Property Taxes
11320000%
$1,132
Home Insurance
2100000%
$210
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0