Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.56% first-year return on $157k initial cash invested.
-29.56%
Cash On Cash
-1.1%
Cap Rate
-0.19
DSCR
$0
Rent
-$3,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,871 expenses = $3,871 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,627
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,871
Mortgage P&I
32610000%
$3,261
Property Taxes
3650000%
$365
Home Insurance
2450000%
$245
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0