Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.32% first-year return on $170k initial cash invested.
-15.32%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$3,780
Rent
-$2,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $5,955 expenses = $2,175 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,257
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$5,955
Mortgage P&I
92%
$3,493
Property Taxes
11%
$421
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945