Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.86% first-year return on $169k initial cash invested.
-30.86%
Cash On Cash
-1.37%
Cap Rate
-0.23
DSCR
$0
Rent
-$4,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,352 expenses = $4,352 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,202
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,352
Mortgage P&I
35270000%
$3,527
Property Taxes
6240000%
$624
Home Insurance
2010000%
$201
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0