Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.07% first-year return on $166k initial cash invested.
-32.07%
Cash On Cash
-1.73%
Cap Rate
-0.3
DSCR
$0
Rent
-$4,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,443 expenses = $4,443 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,059
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,443
Mortgage P&I
34250000%
$3,425
Property Taxes
7640000%
$764
Home Insurance
2540000%
$254
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0