Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.89% first-year return on $170k initial cash invested.
-12.89%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$5,541
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,541 income − $7,367 expenses = $1,826 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$139k
Closing costs
1%
$6,949
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,541
Total Expenses
$7,367
Mortgage P&I
62%
$3,448
Property Taxes
18%
$1,016
Home Insurance
4%
$243
HOA
0%
$0
Property Management
15%
$831
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,385