Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.79% first-year return on $148k initial cash invested.
-35.79%
Cash On Cash
-2.69%
Cap Rate
-0.46
DSCR
$0
Rent
-$4,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,425 expenses = $4,425 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,207
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,425
Mortgage P&I
30360000%
$3,036
Property Taxes
10480000%
$1,048
Home Insurance
3410000%
$341
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0