Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.28% first-year return on $170k initial cash invested.
-33.28%
Cash On Cash
-1.92%
Cap Rate
-0.33
DSCR
$0
Rent
-$4,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,728 expenses = $4,728 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,728
Mortgage P&I
35660000%
$3,566
Property Taxes
9030000%
$903
Home Insurance
2590000%
$259
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0