Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.23% first-year return on $159k initial cash invested.
-30.23%
Cash On Cash
-1.17%
Cap Rate
-0.19
DSCR
$0
Rent
-$4,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,017 expenses = $4,017 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,735
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,017
Mortgage P&I
33620000%
$3,362
Property Taxes
4100000%
$410
Home Insurance
2450000%
$245
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0