Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.85% first-year return on $155k initial cash invested.
-30.85%
Cash On Cash
-1.38%
Cap Rate
-0.23
DSCR
$0
Rent
-$3,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,978 expenses = $3,978 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,512
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,978
Mortgage P&I
32310000%
$3,231
Property Taxes
4510000%
$451
Home Insurance
2330000%
$233
HOA
630000%
$63
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0