Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $170k initial cash invested.
-16.94%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$4,225
Rent
-$2,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,225 income − $6,619 expenses = $2,394 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,225
Total Expenses
$6,619
Mortgage P&I
86%
$3,617
Property Taxes
17%
$712
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056