Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.42% first-year return on $162k initial cash invested.
-30.42%
Cash On Cash
-1.19%
Cap Rate
-0.2
DSCR
$0
Rent
-$4,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,118 expenses = $4,118 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,878
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,118
Mortgage P&I
34360000%
$3,436
Property Taxes
3890000%
$389
Home Insurance
2430000%
$243
HOA
500000%
$50
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0