Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.13% first-year return on $179k initial cash invested.
-30.13%
Cash On Cash
-1.22%
Cap Rate
-0.21
DSCR
$0
Rent
-$4,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,482 expenses = $4,482 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,644
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,482
Mortgage P&I
37050000%
$3,705
Property Taxes
5010000%
$501
Home Insurance
2760000%
$276
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0