Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.24% first-year return on $148k initial cash invested.
-29.24%
Cash On Cash
-0.95%
Cap Rate
-0.16
DSCR
$0
Rent
-$3,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,617 expenses = $3,617 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,212
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,617
Mortgage P&I
31240000%
$3,124
Property Taxes
1770000%
$177
Home Insurance
2220000%
$222
HOA
940000%
$94
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0