Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.62% first-year return on $170k initial cash invested.
-19.62%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$3,441
Rent
-$2,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $6,228 expenses = $2,787 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
$3,441
Total Expenses
$6,228
Mortgage P&I
107%
$3,695
Property Taxes
17%
$593
Home Insurance
8%
$259
HOA
1%
$29
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860