Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.79% first-year return on $170k initial cash invested.
-18.79%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,410
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $6,066 expenses = $2,656 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
$3,410
Total Expenses
$6,066
Mortgage P&I
106%
$3,627
Property Taxes
16%
$537
Home Insurance
8%
$266
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852