Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.32% first-year return on $145k initial cash invested.
-30.32%
Cash On Cash
-1.32%
Cap Rate
-0.22
DSCR
$0
Rent
-$3,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,674 expenses = $3,674 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,066
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,674
Mortgage P&I
30050000%
$3,005
Property Taxes
4400000%
$440
Home Insurance
2190000%
$219
HOA
100000%
$10
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0