Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.9% first-year return on $170k initial cash invested.
-11.9%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$5,012
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,012 income − $6,698 expenses = $1,686 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,239
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,012
Total Expenses
$6,698
Mortgage P&I
72%
$3,592
Property Taxes
9%
$442
Home Insurance
5%
$259
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,253