Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.45% first-year return on $155k initial cash invested.
-30.45%
Cash On Cash
-1.4%
Cap Rate
-0.24
DSCR
$0
Rent
-$3,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,934 expenses = $3,934 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,525
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,934
Mortgage P&I
31730000%
$3,173
Property Taxes
5280000%
$528
Home Insurance
2330000%
$233
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0