Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.29% first-year return on $168k initial cash invested.
-30.29%
Cash On Cash
-1.22%
Cap Rate
-0.21
DSCR
$0
Rent
-$4,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,233 expenses = $4,233 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,128
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,233
Mortgage P&I
35080000%
$3,508
Property Taxes
4710000%
$471
Home Insurance
2540000%
$254
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0