Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.02% first-year return on $149k initial cash invested.
-28.02%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$0
Rent
-$3,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,476 expenses = $3,476 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,231
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,476
Mortgage P&I
30900000%
$3,090
Property Taxes
1580000%
$158
Home Insurance
2280000%
$228
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0