Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.73% first-year return on $172k initial cash invested.
-30.73%
Cash On Cash
-1.24%
Cap Rate
-0.21
DSCR
$0
Rent
-$4,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,413 expenses = $4,413 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,413
Mortgage P&I
36540000%
$3,654
Property Taxes
5020000%
$502
Home Insurance
2570000%
$257
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0