Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.22% first-year return on $153k initial cash invested.
-32.22%
Cash On Cash
-1.71%
Cap Rate
-0.29
DSCR
$0
Rent
-$4,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,112 expenses = $4,112 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,435
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,112
Mortgage P&I
31960000%
$3,196
Property Taxes
6880000%
$688
Home Insurance
2280000%
$228
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0