Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.08% first-year return on $162k initial cash invested.
-31.08%
Cash On Cash
-1.4%
Cap Rate
-0.23
DSCR
$0
Rent
-$4,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,192 expenses = $4,192 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,192
Mortgage P&I
33950000%
$3,395
Property Taxes
5040000%
$504
Home Insurance
2450000%
$245
HOA
480000%
$48
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0