Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.91% first-year return on $154k initial cash invested.
-29.91%
Cash On Cash
-1.22%
Cap Rate
-0.21
DSCR
$0
Rent
-$3,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,850 expenses = $3,850 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,850
Mortgage P&I
31900000%
$3,190
Property Taxes
4320000%
$432
Home Insurance
2280000%
$228
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0