Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.29% first-year return on $173k initial cash invested.
-29.29%
Cash On Cash
-0.76%
Cap Rate
-0.12
DSCR
$0
Rent
-$4,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,219 expenses = $4,219 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,219
Mortgage P&I
37510000%
$3,751
Property Taxes
1950000%
$195
Home Insurance
2730000%
$273
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0