Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.74% first-year return on $170k initial cash invested.
-23.74%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$1,922
Rent
-$3,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,922 income − $5,278 expenses = $3,356 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,922
Total Expenses
$5,278
Mortgage P&I
185%
$3,559
Property Taxes
28%
$531
Home Insurance
14%
$262
HOA
0%
$4
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480