Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.92% first-year return on $170k initial cash invested.
-19.92%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$2,988
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $5,810 expenses = $2,822 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$5,810
Mortgage P&I
123%
$3,690
Property Taxes
14%
$423
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747