Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.42% first-year return on $177k initial cash invested.
-29.42%
Cash On Cash
-0.94%
Cap Rate
-0.16
DSCR
$0
Rent
-$4,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,335 expenses = $4,335 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,563
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,335
Mortgage P&I
37430000%
$3,743
Property Taxes
3130000%
$313
Home Insurance
2750000%
$275
HOA
40000%
$4
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0