Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.76% first-year return on $161k initial cash invested.
-32.76%
Cash On Cash
-1.73%
Cap Rate
-0.29
DSCR
$0
Rent
-$4,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,383 expenses = $4,383 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,789
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,383
Mortgage P&I
34040000%
$3,404
Property Taxes
7390000%
$739
Home Insurance
2400000%
$240
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0