Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.29% first-year return on $164k initial cash invested.
-29.29%
Cash On Cash
-0.89%
Cap Rate
-0.15
DSCR
$0
Rent
-$4,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,002 expenses = $4,002 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,002
Mortgage P&I
34890000%
$3,489
Property Taxes
2700000%
$270
Home Insurance
2430000%
$243
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0