Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.32% first-year return on $379k initial cash invested.
-30.32%
Cash On Cash
-0.68%
Cap Rate
-0.11
DSCR
$0
Rent
-$9,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $9,587 expenses = $9,587 out of pocket
Investment Breakdown
|
Purchase Price
$1721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$344k
Closing costs
1%
$17,214
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$9,587
Mortgage P&I
86140000%
$8,614
Property Taxes
3690000%
$369
Home Insurance
6040000%
$604
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0