Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.26% first-year return on $170k initial cash invested.
-18.26%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$3,096
Rent
-$2,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $5,689 expenses = $2,593 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
$3,096
Total Expenses
$5,689
Mortgage P&I
114%
$3,527
Property Taxes
13%
$417
Home Insurance
8%
$259
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774