Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.8% first-year return on $166k initial cash invested.
-32.8%
Cash On Cash
-1.84%
Cap Rate
-0.31
DSCR
$0
Rent
-$4,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,534 expenses = $4,534 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,042
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,534
Mortgage P&I
34550000%
$3,455
Property Taxes
4930000%
$493
Home Insurance
2560000%
$256
HOA
3300000%
$330
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0