Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.26% first-year return on $158k initial cash invested.
-32.26%
Cash On Cash
-1.48%
Cap Rate
-0.24
DSCR
$0
Rent
-$4,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,249 expenses = $4,249 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,670
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,249
Mortgage P&I
34270000%
$3,427
Property Taxes
5860000%
$586
Home Insurance
2360000%
$236
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0