Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.78% first-year return on $151k initial cash invested.
-29.78%
Cash On Cash
-1.22%
Cap Rate
-0.21
DSCR
$0
Rent
-$3,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,756 expenses = $3,756 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,756
Mortgage P&I
31100000%
$3,110
Property Taxes
3950000%
$395
Home Insurance
2220000%
$222
HOA
290000%
$29
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0