Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.79% first-year return on $170k initial cash invested.
-20.79%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,402
Rent
-$2,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $5,355 expenses = $2,953 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,258
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$5,355
Mortgage P&I
147%
$3,527
Property Taxes
17%
$417
Home Insurance
11%
$259
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600