Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.85% first-year return on $158k initial cash invested.
-31.85%
Cash On Cash
-1.59%
Cap Rate
-0.27
DSCR
$0
Rent
-$4,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,207 expenses = $4,207 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,207
Mortgage P&I
33180000%
$3,318
Property Taxes
6550000%
$655
Home Insurance
2340000%
$234
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0