Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.98% first-year return on $158k initial cash invested.
-29.98%
Cash On Cash
-1.18%
Cap Rate
-0.2
DSCR
$0
Rent
-$3,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,950 expenses = $3,950 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,672
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,950
Mortgage P&I
32920000%
$3,292
Property Taxes
4220000%
$422
Home Insurance
2360000%
$236
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0