Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.7% first-year return on $147k initial cash invested.
-31.7%
Cash On Cash
-1.78%
Cap Rate
-0.31
DSCR
$0
Rent
-$3,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,884 expenses = $3,884 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%
$6,144
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,884
Mortgage P&I
29750000%
$2,975
Property Taxes
6900000%
$690
Home Insurance
2190000%
$219
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0