Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.87% first-year return on $167k initial cash invested.
-31.87%
Cash On Cash
-1.33%
Cap Rate
-0.22
DSCR
$0
Rent
-$4,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,436 expenses = $4,436 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,097
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,436
Mortgage P&I
36480000%
$3,648
Property Taxes
4360000%
$436
Home Insurance
2540000%
$254
HOA
980000%
$98
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0