Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.84% first-year return on $171k initial cash invested.
-30.84%
Cash On Cash
-1.24%
Cap Rate
-0.21
DSCR
$0
Rent
-$4,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,383 expenses = $4,383 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,383
Mortgage P&I
36330000%
$3,633
Property Taxes
4880000%
$488
Home Insurance
2620000%
$262
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0