Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.94% first-year return on $170k initial cash invested.
-23.94%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,641
Rent
-$3,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $6,029 expenses = $3,388 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,229
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,641
Total Expenses
$6,029
Mortgage P&I
137%
$3,613
Property Taxes
26%
$678
Home Insurance
10%
$266
HOA
8%
$204
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660