Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.11% first-year return on $150k initial cash invested.
-28.11%
Cash On Cash
-0.81%
Cap Rate
-0.14
DSCR
$0
Rent
-$3,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,511 expenses = $3,511 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,281
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,511
Mortgage P&I
30870000%
$3,087
Property Taxes
2010000%
$201
Home Insurance
2230000%
$223
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0