Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.4% first-year return on $151k initial cash invested.
-30.4%
Cash On Cash
-1.26%
Cap Rate
-0.21
DSCR
$0
Rent
-$3,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,837 expenses = $3,837 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,356
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,837
Mortgage P&I
31720000%
$3,172
Property Taxes
4370000%
$437
Home Insurance
2280000%
$228
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0