Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $170k initial cash invested.
-15.64%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,695
Rent
-$2,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,695 income − $5,904 expenses = $2,209 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%
$7,216
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,695
Total Expenses
$5,904
Mortgage P&I
98%
$3,610
Property Taxes
7%
$254
Home Insurance
7%
$266
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924