Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.76% first-year return on $170k initial cash invested.
-19.76%
Cash On Cash
1.37%
Cap Rate
0.24
DSCR
$2,737
Rent
-$2,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,737 income − $5,534 expenses = $2,797 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
$2,737
Total Expenses
$5,534
Mortgage P&I
128%
$3,516
Property Taxes
18%
$490
Home Insurance
8%
$215
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684