Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.84% first-year return on $181k initial cash invested.
-32.84%
Cash On Cash
-1.73%
Cap Rate
-0.29
DSCR
$0
Rent
-$4,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,947 expenses = $4,947 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,947
Mortgage P&I
38300000%
$3,830
Property Taxes
8460000%
$846
Home Insurance
2710000%
$271
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0