Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.6% first-year return on $176k initial cash invested.
-34.6%
Cash On Cash
-1.76%
Cap Rate
-0.28
DSCR
$0
Rent
-$5,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,073 expenses = $5,073 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,073
Mortgage P&I
39670000%
$3,967
Property Taxes
8260000%
$826
Home Insurance
2800000%
$280
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0