Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.38% first-year return on $170k initial cash invested.
-25.38%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$2,518
Rent
-$3,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $6,124 expenses = $3,606 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
$2,518
Total Expenses
$6,124
Mortgage P&I
148%
$3,714
Property Taxes
38%
$958
Home Insurance
10%
$242
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630