Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.04% first-year return on $172k initial cash invested.
-28.04%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$0
Rent
-$4,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,027 expenses = $4,027 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,027
Mortgage P&I
35870000%
$3,587
Property Taxes
1830000%
$183
Home Insurance
2570000%
$257
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0