Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.07% first-year return on $152k initial cash invested.
-30.07%
Cash On Cash
-1.17%
Cap Rate
-0.2
DSCR
$0
Rent
-$3,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,800 expenses = $3,800 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,365
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,800
Mortgage P&I
31770000%
$3,177
Property Taxes
3950000%
$395
Home Insurance
2280000%
$228
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0