Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.46% first-year return on $149k initial cash invested.
-32.46%
Cash On Cash
-1.76%
Cap Rate
-0.29
DSCR
$0
Rent
-$4,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,019 expenses = $4,019 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,218
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,019
Mortgage P&I
31080000%
$3,108
Property Taxes
6920000%
$692
Home Insurance
2190000%
$219
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0