Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.95% first-year return on $154k initial cash invested.
-28.95%
Cash On Cash
-0.76%
Cap Rate
-0.12
DSCR
$0
Rent
-$3,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,721 expenses = $3,721 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,488
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,721
Mortgage P&I
33090000%
$3,309
Property Taxes
1760000%
$176
Home Insurance
2360000%
$236
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0