Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $170k initial cash invested.
-18.42%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$3,103
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $5,710 expenses = $2,607 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,230
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,103
Total Expenses
$5,710
Mortgage P&I
113%
$3,516
Property Taxes
16%
$490
Home Insurance
7%
$215
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776