Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.92% first-year return on $170k initial cash invested.
-18.92%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,375
Rent
-$2,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $6,050 expenses = $2,675 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%
$7,221
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$6,050
Mortgage P&I
107%
$3,627
Property Taxes
16%
$537
Home Insurance
8%
$266
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844