Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.99% first-year return on $148k initial cash invested.
-28.99%
Cash On Cash
-0.96%
Cap Rate
-0.16
DSCR
$0
Rent
-$3,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,587 expenses = $3,587 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,587
Mortgage P&I
30890000%
$3,089
Property Taxes
2590000%
$259
Home Insurance
2260000%
$226
HOA
130000%
$13
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0