Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.57% first-year return on $170k initial cash invested.
-23.57%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$2,708
Rent
-$3,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $6,050 expenses = $3,342 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%
$7,244
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$6,050
Mortgage P&I
137%
$3,701
Property Taxes
29%
$788
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677