Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.63% first-year return on $147k initial cash invested.
-30.63%
Cash On Cash
-1.51%
Cap Rate
-0.26
DSCR
$0
Rent
-$3,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,749 expenses = $3,749 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,137
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,749
Mortgage P&I
29760000%
$2,976
Property Taxes
5510000%
$551
Home Insurance
2220000%
$222
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0