Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.18% first-year return on $172k initial cash invested.
-32.18%
Cash On Cash
-1.6%
Cap Rate
-0.27
DSCR
$0
Rent
-$4,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,616 expenses = $4,616 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,340
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,616
Mortgage P&I
36390000%
$3,639
Property Taxes
7060000%
$706
Home Insurance
2710000%
$271
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0