Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.09% first-year return on $152k initial cash invested.
-28.09%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$0
Rent
-$3,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,562 expenses = $3,562 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,389
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,562
Mortgage P&I
32030000%
$3,203
Property Taxes
1670000%
$167
Home Insurance
1920000%
$192
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0