Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.87% first-year return on $179k initial cash invested.
-32.87%
Cash On Cash
-1.64%
Cap Rate
-0.27
DSCR
$0
Rent
-$4,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,914 expenses = $4,914 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,914
Mortgage P&I
38650000%
$3,865
Property Taxes
7690000%
$769
Home Insurance
2800000%
$280
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0