Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.17% first-year return on $160k initial cash invested.
-34.17%
Cash On Cash
-2.1%
Cap Rate
-0.35
DSCR
$0
Rent
-$4,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,563 expenses = $4,563 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,774
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,563
Mortgage P&I
33750000%
$3,375
Property Taxes
9250000%
$925
Home Insurance
2290000%
$229
HOA
340000%
$34
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0