Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.04% first-year return on $169k initial cash invested.
-33.04%
Cash On Cash
-1.64%
Cap Rate
-0.27
DSCR
$0
Rent
-$4,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,650 expenses = $4,650 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,650
Mortgage P&I
36710000%
$3,671
Property Taxes
6850000%
$685
Home Insurance
2560000%
$256
HOA
380000%
$38
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0