Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.5% first-year return on $170k initial cash invested.
-18.5%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$3,747
Rent
-$2,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $6,375 expenses = $2,628 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,261
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$6,375
Mortgage P&I
99%
$3,695
Property Taxes
16%
$593
Home Insurance
7%
$259
HOA
1%
$29
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937