Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.54% first-year return on $165k initial cash invested.
-29.54%
Cash On Cash
-0.94%
Cap Rate
-0.16
DSCR
$0
Rent
-$4,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,057 expenses = $4,057 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,057
Mortgage P&I
35080000%
$3,508
Property Taxes
3040000%
$304
Home Insurance
2450000%
$245
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0