Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.76% first-year return on $170k initial cash invested.
-17.76%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$3,200
Rent
-$2,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $5,723 expenses = $2,523 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,259
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$5,723
Mortgage P&I
112%
$3,582
Property Taxes
6%
$196
Home Insurance
8%
$267
HOA
4%
$142
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800