Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.18% first-year return on $170k initial cash invested.
-12.18%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$5,762
Rent
-$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,762 income − $7,492 expenses = $1,730 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,762
Total Expenses
$7,492
Mortgage P&I
62%
$3,566
Property Taxes
16%
$903
Home Insurance
4%
$259
HOA
0%
$0
Property Management
15%
$864
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,440