Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.45% first-year return on $169k initial cash invested.
-31.45%
Cash On Cash
-1.36%
Cap Rate
-0.23
DSCR
$0
Rent
-$4,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,431 expenses = $4,431 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,431
Mortgage P&I
36140000%
$3,614
Property Taxes
5580000%
$558
Home Insurance
2590000%
$259
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0