Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.7% first-year return on $170k initial cash invested.
-21.7%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$1,716
Rent
-$3,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,716 income − $4,788 expenses = $3,072 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,234
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,716
Total Expenses
$4,788
Mortgage P&I
202%
$3,463
Property Taxes
14%
$239
Home Insurance
15%
$262
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$429