Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.32% first-year return on $170k initial cash invested.
-12.32%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$4,900
Rent
-$1,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,900 income − $6,645 expenses = $1,745 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
$4,900
Total Expenses
$6,645
Mortgage P&I
73%
$3,592
Property Taxes
9%
$442
Home Insurance
5%
$259
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,225