Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.52% first-year return on $165k initial cash invested.
-31.52%
Cash On Cash
-1.47%
Cap Rate
-0.25
DSCR
$0
Rent
-$4,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,323 expenses = $4,323 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,323
Mortgage P&I
34670000%
$3,467
Property Taxes
5070000%
$507
Home Insurance
2450000%
$245
HOA
1040000%
$104
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0