Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.46% first-year return on $170k initial cash invested.
-19.46%
Cash On Cash
2.3%
Cap Rate
0.35
DSCR
$3,895
Rent
-$2,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,895 income − $6,650 expenses = $2,755 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,232
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,895
Total Expenses
$6,650
Mortgage P&I
102%
$3,986
Property Taxes
14%
$539
Home Insurance
7%
$255
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974