Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.87% first-year return on $175k initial cash invested.
-30.87%
Cash On Cash
-1.17%
Cap Rate
-0.19
DSCR
$0
Rent
-$4,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,510 expenses = $4,510 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,510
Mortgage P&I
37790000%
$3,779
Property Taxes
3150000%
$315
Home Insurance
4160000%
$416
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0