Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.61% first-year return on $168k initial cash invested.
-31.61%
Cash On Cash
-1.43%
Cap Rate
-0.24
DSCR
$0
Rent
-$4,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,424 expenses = $4,424 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,141
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,424
Mortgage P&I
35720000%
$3,572
Property Taxes
5980000%
$598
Home Insurance
2540000%
$254
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0