Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.95% first-year return on $144k initial cash invested.
-32.95%
Cash On Cash
-1.91%
Cap Rate
-0.32
DSCR
$0
Rent
-$3,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,948 expenses = $3,948 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,948
Mortgage P&I
29940000%
$2,994
Property Taxes
7440000%
$744
Home Insurance
2100000%
$210
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0